Link and Motivation Inc. (TYO:2170)
Japan · Delayed Price · Currency is JPY 560.00
-4.00 (-0.71%)
Jun 3, 2026, 3:30 PM JST
Link and Motivation Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 42,840 | 41,522 | 37,458 | 33,969 | 32,776 | 32,644 | |
Revenue Growth (YoY) | 11.21% | 10.85% | 10.27% | 3.64% | 0.40% | -7.47% |
Cost of Revenue | 19,279 | 18,917 | 17,574 | 16,264 | 16,708 | 17,304 |
Gross Profit | 23,561 | 22,605 | 19,884 | 17,705 | 16,068 | 15,340 |
Selling, General & Admin | 17,654 | 16,925 | 14,196 | 13,129 | 12,780 | 12,625 |
Other Operating Expenses | -69 | -27 | 76 | -305 | -697 | -80 |
Operating Expenses | 17,585 | 16,898 | 14,272 | 12,824 | 12,083 | 12,545 |
Operating Income | 5,976 | 5,707 | 5,612 | 4,881 | 3,985 | 2,795 |
Interest Expense | -178 | -148 | -91 | -72 | -145 | -173 |
Interest & Investment Income | 30 | 20 | 12 | 16 | 19 | 12 |
Earnings From Equity Investments | 153 | 147 | 15 | - | - | - |
Other Non Operating Income (Expenses) | -4 | -2 | -2 | -3 | 11 | 22 |
EBT Excluding Unusual Items | 5,977 | 5,724 | 5,546 | 4,822 | 3,870 | 2,656 |
Gain (Loss) on Sale of Investments | 78 | 78 | 118 | -26 | -20 | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -22 |
Asset Writedown | -1,581 | -1,581 | -245 | -230 | -351 | -732 |
Pretax Income | 4,474 | 4,221 | 5,419 | 4,566 | 3,499 | 1,902 |
Income Tax Expense | 2,277 | 2,202 | 1,366 | 1,430 | 1,310 | 801 |
Earnings From Continuing Operations | 2,197 | 2,019 | 4,053 | 3,136 | 2,189 | 1,101 |
Earnings From Discontinued Operations | - | - | - | - | -84 | -82 |
Net Income to Company | 2,197 | 2,019 | 4,053 | 3,136 | 2,105 | 1,019 |
Minority Interest in Earnings | -455 | -398 | -362 | -294 | -164 | -101 |
Net Income | 1,742 | 1,621 | 3,691 | 2,842 | 1,941 | 918 |
Net Income to Common | 1,742 | 1,621 | 3,691 | 2,842 | 1,941 | 918 |
Net Income Growth | -55.47% | -56.08% | 29.87% | 46.42% | 111.44% | - |
Shares Outstanding (Basic) | 109 | 108 | 107 | 111 | 112 | 105 |
Shares Outstanding (Diluted) | 109 | 108 | 107 | 111 | 112 | 105 |
Shares Change (YoY) | 2.68% | 0.90% | -3.64% | -0.11% | 6.00% | 0.31% |
EPS (Basic) | 15.94 | 14.96 | 34.37 | 25.50 | 17.40 | 8.72 |
EPS (Diluted) | 15.92 | 14.94 | 34.37 | 25.48 | 17.38 | 8.72 |
EPS Growth | -56.52% | -56.52% | 34.91% | 46.58% | 99.27% | - |
Free Cash Flow | 5,600 | 5,159 | 5,465 | 4,219 | 3,415 | 3,986 |
Free Cash Flow Per Share | 51.23 | 47.62 | 50.89 | 37.86 | 30.61 | 37.87 |
Dividend Per Share | 12.100 | 16.000 | 12.200 | 11.300 | 7.700 | 7.400 |
Dividend Growth | -8.33% | 31.15% | 7.96% | 46.75% | 4.05% | 2.78% |
Gross Margin | 55.00% | 54.44% | 53.08% | 52.12% | 49.02% | 46.99% |
Operating Margin | 13.95% | 13.74% | 14.98% | 14.37% | 12.16% | 8.56% |
Profit Margin | 4.07% | 3.90% | 9.85% | 8.37% | 5.92% | 2.81% |
Free Cash Flow Margin | 13.07% | 12.43% | 14.59% | 12.42% | 10.42% | 12.21% |
EBITDA | 7,844 | 7,525 | 7,326 | 6,569 | 5,709 | 5,665 |
EBITDA Margin | 18.31% | 18.12% | 19.56% | 19.34% | 17.42% | 17.35% |
D&A For EBITDA | 1,868 | 1,818 | 1,714 | 1,688 | 1,724 | 2,870 |
EBIT | 5,976 | 5,707 | 5,612 | 4,881 | 3,985 | 2,795 |
EBIT Margin | 13.95% | 13.74% | 14.98% | 14.37% | 12.16% | 8.56% |
Effective Tax Rate | 50.89% | 52.17% | 25.21% | 31.32% | 37.44% | 42.11% |
Advertising Expenses | - | 2,145 | 1,674 | 1,560 | 1,341 | 1,175 |