Dawn Corp. (TYO:2303)
Japan · Delayed Price · Currency is JPY 1,217.00
-12.00 (-0.98%)
Jul 30, 2026, 1:22 PM JST
Dawn Corp. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 1,735 | 1,646 | 1,500 | 1,368 | 1,222 | |
Revenue Growth | 5.39% | 9.73% | 9.65% | 11.95% | 9.21% |
Cost of Revenue | 534.14 | 571 | 483 | 480 | 403 |
Gross Profit | 1,201 | 1,075 | 1,017 | 888 | 819 |
Selling, General & Admin | 545.4 | 501 | 484 | 445 | 418 |
Operating Expenses | 545.4 | 501 | 484 | 445 | 418 |
Operating Income | 655.13 | 574 | 533 | 443 | 401 |
Interest & Investment Income | 15.52 | 9 | 6 | 2 | 1 |
Other Non Operating Income (Expenses) | 1.4 | - | 9 | 5 | 1 |
EBT Excluding Unusual Items | 672.05 | 583 | 548 | 450 | 403 |
Gain (Loss) on Sale of Assets | - | - | -1 | - | - |
Pretax Income | 672.05 | 583 | 547 | 450 | 403 |
Income Tax Expense | 200.45 | 165 | 159 | 129 | 120 |
Net Income | 471.6 | 418 | 388 | 321 | 283 |
Net Income to Common | 471.6 | 418 | 388 | 321 | 283 |
Net Income Growth | 12.82% | 7.73% | 20.87% | 13.43% | 19.41% |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 |
Shares Change | -1.38% | -1.23% | -2.28% | -0.85% | 0.18% |
EPS (Basic) | 78.02 | 68.20 | 62.52 | 50.55 | 44.18 |
EPS (Diluted) | 78.02 | 68.20 | 62.52 | 50.55 | 44.18 |
EPS Growth | 14.40% | 9.08% | 23.70% | 14.40% | 19.20% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | 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 | 650.25 | 301 | 397 | 362 | 255 |
Free Cash Flow Per Share | 107.58 | 49.11 | 63.97 | 57.00 | 39.81 |
Dividend Per Share | 14.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - |
Gross Margin | 69.21% | 65.31% | 67.80% | 64.91% | 67.02% |
Operating Margin | 37.77% | 34.87% | 35.53% | 32.38% | 32.81% |
Profit Margin | 27.19% | 25.39% | 25.87% | 23.46% | 23.16% |
Free Cash Flow Margin | 37.49% | 18.29% | 26.47% | 26.46% | 20.87% |
EBITDA | 660.38 | 579 | 538 | 446 | 403 |
EBITDA Margin | 38.07% | 35.18% | 35.87% | 32.60% | 32.98% |
D&A For EBITDA | 5.25 | 5 | 5 | 3 | 2 |
EBIT | 655.13 | 574 | 533 | 443 | 401 |
EBIT Margin | 37.77% | 34.87% | 35.53% | 32.38% | 32.81% |
Effective Tax Rate | 29.83% | 28.30% | 29.07% | 28.67% | 29.78% |
Revenue as Reported | 1,735 | - | - | - | - |