Scinex Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	17,106	16,491	15,390	14,293	14,171	12,984
Revenue Growth (YoY)	6.65%	7.15%	7.67%	0.86%	9.14%	-6.44%
Cost of Revenue	11,082	10,226	9,205	8,259	8,037	7,203
Gross Profit	6,024	6,265	6,185	6,034	6,134	5,781
Selling, General & Admin	5,718	5,781	5,673	5,550	5,680	5,496
Operating Expenses	5,724	5,787	5,681	5,542	5,671	5,502
Operating Income	300	478	504	492	463	279
Interest Expense	-14	-14	-15	-15	-16	-14
Interest & Investment Income	17	14	17	16	15	7
Currency Exchange Gain (Loss)	-6	2	50	31	34	5
Other Non Operating Income (Expenses)	3	-1	10	44	18	33
EBT Excluding Unusual Items	300	479	566	568	514	310
Gain (Loss) on Sale of Investments	4	13	-	-	9	42
Gain (Loss) on Sale of Assets	5	6	17	2	-	12
Asset Writedown	-4	-	36	-36	-36	15
Other Unusual Items	-	-	-1	-	-1	2
Pretax Income	305	498	618	534	486	381
Income Tax Expense	168	224	241	222	208	155
Net Income	137	274	377	312	278	226
Net Income to Common	137	274	377	312	278	226
Net Income Growth	-50.00%	-27.32%	20.83%	12.23%	23.01%	-38.59%
Shares Outstanding (Basic)	6	6	6	6	6	5
Shares Outstanding (Diluted)	6	6	6	6	6	5
Shares Change (YoY)	-0.01%	-	-	0.66%	2.08%	-4.02%
EPS (Basic)	24.43	48.86	67.23	55.63	49.90	41.41
EPS (Diluted)	24.43	48.86	67.23	55.63	49.90	41.41
EPS Growth	-49.99%	-27.32%	20.83%	11.50%	20.51%	-36.02%
Free Cash Flow	-	234	327	491	730	-1,043
Free Cash Flow Per Share	-	41.73	58.31	87.55	131.03	-191.10
Dividend Per Share	15.000	15.000	15.000	12.500	12.500	12.500
Dividend Growth	-	-	20.00%	-	-	-
Gross Margin	35.22%	37.99%	40.19%	42.22%	43.29%	44.52%
Operating Margin	1.75%	2.90%	3.28%	3.44%	3.27%	2.15%
Profit Margin	0.80%	1.66%	2.45%	2.18%	1.96%	1.74%
Free Cash Flow Margin	-	1.42%	2.13%	3.44%	5.15%	-8.03%
EBITDA	608	768	770	747	710	392
EBITDA Margin	3.55%	4.66%	5.00%	5.23%	5.01%	3.02%
D&A For EBITDA	308	290	266	255	247	113
EBIT	300	478	504	492	463	279
EBIT Margin	1.75%	2.90%	3.28%	3.44%	3.27%	2.15%
Effective Tax Rate	55.08%	44.98%	39.00%	41.57%	42.80%	40.68%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.