Kadoya Sesame Mills Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	40,030	39,450	35,680	33,690	32,185
Revenue Growth (YoY)	1.47%	10.57%	5.91%	4.68%	-8.30%
Cost of Revenue	28,712	29,303	25,899	24,252	22,021
Gross Profit	11,318	10,147	9,781	9,438	10,164
Selling, General & Admin	7,498	6,980	6,664	6,798	6,712
Operating Expenses	7,498	6,980	6,664	6,798	6,712
Operating Income	3,820	3,167	3,117	2,640	3,452
Interest Expense	-	-	-	-	-1
Interest & Investment Income	71	58	41	34	37
Currency Exchange Gain (Loss)	120	82	174	593	265
Other Non Operating Income (Expenses)	49	76	61	79	177
EBT Excluding Unusual Items	4,060	3,383	3,393	3,346	3,930
Gain (Loss) on Sale of Investments	-	11	16	7	38
Gain (Loss) on Sale of Assets	-112	-10	-4	-9	-18
Pretax Income	3,948	3,384	3,405	3,344	3,950
Income Tax Expense	1,224	1,027	1,150	1,039	1,181
Net Income	2,724	2,357	2,255	2,305	2,769
Net Income to Common	2,724	2,357	2,255	2,305	2,769
Net Income Growth	15.57%	4.52%	-2.17%	-16.76%	31.79%
Shares Outstanding (Basic)	9	28	28	28	28
Shares Outstanding (Diluted)	9	28	28	28	28
Shares Change (YoY)	-66.66%	-	0.01%	0.02%	-
EPS (Basic)	295.96	85.37	81.68	83.50	100.33
EPS (Diluted)	295.96	85.37	81.68	83.50	100.33
EPS Growth	246.68%	4.52%	-2.18%	-16.78%	31.79%
Free Cash Flow	-	89	2,729	1,804	3,966
Free Cash Flow Per Share	-	3.22	98.84	65.35	143.70
Dividend Per Share	-	33.333	33.333	33.333	36.667
Dividend Growth	-	-	-	-9.09%	29.41%
Gross Margin	28.27%	25.72%	27.41%	28.01%	31.58%
Operating Margin	9.54%	8.03%	8.74%	7.84%	10.72%
Profit Margin	6.80%	5.97%	6.32%	6.84%	8.60%
Free Cash Flow Margin	-	0.23%	7.65%	5.36%	12.32%
EBITDA	4,913	4,296	4,418	4,152	5,051
EBITDA Margin	12.27%	10.89%	12.38%	12.32%	15.69%
D&A For EBITDA	1,093	1,129	1,301	1,512	1,599
EBIT	3,820	3,167	3,117	2,640	3,452
EBIT Margin	9.54%	8.03%	8.74%	7.84%	10.72%
Effective Tax Rate	31.00%	30.35%	33.77%	31.07%	29.90%
Advertising Expenses	-	782	714	702	821

Source: S&P Global Market Intelligence. Standard template. Financial Sources.