Nippon Primex 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	6,792	7,093	6,940	6,172	5,876	5,188
Revenue Growth (YoY)	-6.73%	2.21%	12.44%	5.04%	13.26%	-21.84%
Cost of Revenue	5,093	5,272	5,142	4,522	4,267	3,778
Gross Profit	1,699	1,821	1,798	1,650	1,609	1,410
Selling, General & Admin	1,014	1,016	962	871	856	1,096
Research & Development	256	256	259	256	281	-
Operating Expenses	1,270	1,272	1,221	1,127	1,137	1,096
Operating Income	429	549	577	523	472	314
Interest Expense	-3	-2	-1	-1	-1	-1
Interest & Investment Income	60	51	42	31	24	22
Currency Exchange Gain (Loss)	9	-18	139	79	143	45
Other Non Operating Income (Expenses)	4	7	4	2	6	2
EBT Excluding Unusual Items	499	587	761	634	644	382
Gain (Loss) on Sale of Investments	-	-	-	-27	-	-
Gain (Loss) on Sale of Assets	1	-3	2	-	-	-
Asset Writedown	-	-	-	-	-	-14
Pretax Income	500	584	763	607	644	368
Income Tax Expense	166	176	259	211	228	129
Net Income	334	408	504	396	416	239
Net Income to Common	334	408	504	396	416	239
Net Income Growth	-38.72%	-19.05%	27.27%	-4.81%	74.06%	-35.93%
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
EPS (Basic)	63.66	77.54	95.78	75.26	79.06	45.42
EPS (Diluted)	63.66	77.54	95.78	75.26	79.06	45.42
EPS Growth	-38.53%	-19.05%	27.27%	-4.81%	74.06%	-35.93%
Free Cash Flow	-	376	376	290	214	280
Free Cash Flow Per Share	-	71.46	71.46	55.11	40.67	53.21
Dividend Per Share	25.000	25.000	25.000	20.000	20.000	20.000
Dividend Growth	-	-	25.00%	-	-	-
Gross Margin	25.01%	25.67%	25.91%	26.73%	27.38%	27.18%
Operating Margin	6.32%	7.74%	8.31%	8.47%	8.03%	6.05%
Profit Margin	4.92%	5.75%	7.26%	6.42%	7.08%	4.61%
Free Cash Flow Margin	-	5.30%	5.42%	4.70%	3.64%	5.40%
EBITDA	518	635	659	608	564	398
EBITDA Margin	7.63%	8.95%	9.50%	9.85%	9.60%	7.67%
D&A For EBITDA	89	86	82	85	92	84
EBIT	429	549	577	523	472	314
EBIT Margin	6.32%	7.74%	8.31%	8.47%	8.03%	6.05%
Effective Tax Rate	33.20%	30.14%	33.95%	34.76%	35.40%	35.05%

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