Seihyo Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Revenue	4,796	4,484	4,256	4,192	3,957
Revenue Growth (YoY)	6.96%	5.36%	1.53%	5.94%	12.99%
Cost of Revenue	3,952	3,617	3,535	3,599	3,322
Gross Profit	844	867	721	593	635
Selling, General & Admin	770	736	634	547	546
Other Operating Expenses	16	16	15	18	15
Operating Expenses	809	771	666	582	579
Operating Income	35	96	55	11	56
Interest Expense	-17	-13	-10	-10	-6
Interest & Investment Income	7	4	3	2	2
Other Non Operating Income (Expenses)	28	35	17	28	17
EBT Excluding Unusual Items	53	122	65	31	69
Gain (Loss) on Sale of Assets	19	-	-	-	1
Asset Writedown	-8	-	-	-	-2
Legal Settlements	-	-	-	-	-1
Other Unusual Items	-1	-	-	-	-1
Pretax Income	63	122	65	31	66
Income Tax Expense	52	3	4	11	3
Net Income	11	119	61	20	63
Net Income to Common	11	119	61	20	63
Net Income Growth	-90.76%	95.08%	205.00%	-68.25%	34.04%
Shares Outstanding (Basic)	1	1	2	0	1
Shares Outstanding (Diluted)	1	1	2	0	1
Shares Change (YoY)	0.39%	-9.27%	208.80%	-59.41%	-0.04%
EPS (Basic)	7.86	85.33	39.68	40.18	51.37
EPS (Diluted)	7.86	85.33	39.68	40.18	51.37
EPS Growth	-90.79%	115.02%	-1.23%	-21.79%	34.09%
Free Cash Flow	-523	-42	-356	45	164
Free Cash Flow Per Share	-373.56	-30.11	-231.59	90.40	133.73
Gross Margin	17.60%	19.34%	16.94%	14.15%	16.05%
Operating Margin	0.73%	2.14%	1.29%	0.26%	1.42%
Profit Margin	0.23%	2.65%	1.43%	0.48%	1.59%
Free Cash Flow Margin	-10.90%	-0.94%	-8.37%	1.07%	4.15%
EBITDA	204	259	221	170	188
EBITDA Margin	4.25%	5.78%	5.19%	4.06%	4.75%
D&A For EBITDA	169	163	166	159	132
EBIT	35	96	55	11	56
EBIT Margin	0.73%	2.14%	1.29%	0.26%	1.42%
Effective Tax Rate	82.54%	2.46%	6.15%	35.48%	4.54%
Advertising Expenses	7	9	10	11	6

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