Dawn Corp. (TYO:2303)
Japan · Delayed Price · Currency is JPY 1,321.00
-14.00 (-1.05%)
Oct 19, 2026, 10:10 AM JST
Dawn Corp. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 1,756 | 1,734 | 1,646 | 1,500 | 1,368 | 1,222 | |
Revenue Growth | 10.14% | 5.35% | 9.73% | 9.65% | 11.95% | 9.21% |
Cost of Revenue | 528.89 | 534 | 571 | 483 | 480 | 403 |
Gross Profit | 1,227 | 1,200 | 1,075 | 1,017 | 888 | 819 |
Selling, General & Admin | 550.66 | 545 | 501 | 484 | 445 | 418 |
Operating Expenses | 550.66 | 545 | 501 | 484 | 445 | 418 |
Operating Income | 675.96 | 655 | 574 | 533 | 443 | 401 |
Interest & Investment Income | 15.25 | 15 | 9 | 6 | 2 | 1 |
Other Non Operating Income (Expenses) | 0.7 | 1 | - | 9 | 5 | 1 |
EBT Excluding Unusual Items | 691.92 | 671 | 583 | 548 | 450 | 403 |
Gain (Loss) on Sale of Assets | - | - | - | -1 | - | - |
Pretax Income | 691.92 | 671 | 583 | 547 | 450 | 403 |
Income Tax Expense | 208.1 | 200 | 165 | 159 | 129 | 120 |
Net Income | 483.82 | 471 | 418 | 388 | 321 | 283 |
Net Income to Common | 483.82 | 471 | 418 | 388 | 321 | 283 |
Net Income Growth | 23.48% | 12.68% | 7.73% | 20.87% | 13.43% | 19.41% |
Shares Outstanding (Basic) | 3 | 3 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 3 | 3 | 6 | 6 | 6 | 6 |
Shares Change | -51.06% | -50.69% | -1.23% | -2.28% | -0.85% | 0.18% |
EPS (Basic) | 161.77 | 155.84 | 68.20 | 62.52 | 50.55 | 44.18 |
EPS (Diluted) | 161.77 | 155.84 | 68.20 | 62.52 | 50.55 | 44.18 |
EPS Growth | 152.32% | 128.51% | 9.08% | 23.70% | 14.40% | 19.20% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 650 | 301 | 397 | 362 | 255 |
Free Cash Flow Per Share | - | 215.07 | 49.11 | 63.97 | 57.00 | 39.81 |
Gross Margin | 69.87% | 69.20% | 65.31% | 67.80% | 64.91% | 67.02% |
Operating Margin | 38.51% | 37.77% | 34.87% | 35.53% | 32.38% | 32.81% |
Profit Margin | 27.56% | 27.16% | 25.39% | 25.87% | 23.46% | 23.16% |
Free Cash Flow Margin | - | 37.49% | 18.29% | 26.47% | 26.46% | 20.87% |
EBITDA | 680.96 | 660 | 579 | 538 | 446 | 403 |
EBITDA Margin | 38.79% | 38.06% | 35.18% | 35.87% | 32.60% | 32.98% |
D&A For EBITDA | 5 | 5 | 5 | 5 | 3 | 2 |
EBIT | 675.96 | 655 | 574 | 533 | 443 | 401 |
EBIT Margin | 38.51% | 37.77% | 34.87% | 35.53% | 32.38% | 32.81% |
Effective Tax Rate | 30.08% | 29.81% | 28.30% | 29.07% | 28.67% | 29.78% |