AUTOWAVE Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020	Mar '19 Mar 31, 2019	Mar '18 Mar 31, 2018
Revenue	7,426	7,063	7,601	7,828	7,354
Revenue Growth (YoY)	5.14%	-7.08%	-2.90%	6.44%	1.27%
Cost of Revenue	5,019	4,717	5,191	5,390	4,965
Gross Profit	2,407	2,346	2,410	2,438	2,389
Selling, General & Admin	2,264	2,228	2,340	2,313	2,258
Operating Expenses	2,264	2,228	2,340	2,313	2,258
Operating Income	143	118	70	125	131
Interest Expense	-30	-36	-40	-80	-85
Interest & Investment Income	1	1	1	2	3
Other Non Operating Income (Expenses)	126	140	140	12	124
EBT Excluding Unusual Items	240	223	171	59	173
Asset Writedown	-5	-21	-2	-9	-1
Other Unusual Items	-	-1	32	-	-7
Pretax Income	235	201	201	50	165
Income Tax Expense	99	59	23	-26	29
Net Income	136	142	178	76	136
Net Income to Common	136	142	178	76	136
Net Income Growth	-4.23%	-20.23%	134.21%	-44.12%	-16.56%
Shares Outstanding (Basic)	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14
EPS (Basic)	9.41	9.83	12.32	5.26	9.41
EPS (Diluted)	9.41	9.83	12.32	5.26	9.41
EPS Growth	-4.23%	-20.23%	134.21%	-44.12%	-16.56%
Free Cash Flow	397	461	484	574	299
Free Cash Flow Per Share	27.47	31.90	33.49	39.72	20.69
Dividend Per Share	2.000	1.000	-	-	-
Dividend Growth	100.00%	-	-	-	-
Gross Margin	32.41%	33.22%	31.71%	31.14%	32.49%
Operating Margin	1.93%	1.67%	0.92%	1.60%	1.78%
Profit Margin	1.83%	2.01%	2.34%	0.97%	1.85%
Free Cash Flow Margin	5.35%	6.53%	6.37%	7.33%	4.07%
EBITDA	364	333	293	350	357
EBITDA Margin	4.90%	4.71%	3.85%	4.47%	4.86%
D&A For EBITDA	221	215	223	225	226
EBIT	143	118	70	125	131
EBIT Margin	1.93%	1.67%	0.92%	1.60%	1.78%
Effective Tax Rate	42.13%	29.35%	11.44%	-	17.58%

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