DOUTOR NICHIRES Holdings 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	159,147	148,822	140,625	126,864	109,363
Revenue Growth (YoY)	6.94%	5.83%	10.85%	16.00%	13.75%
Cost of Revenue	65,455	59,201	56,436	52,094	45,048
Gross Profit	93,692	89,621	84,189	74,770	64,315
Selling, General & Admin	83,602	80,023	76,866	71,800	66,098
Operating Expenses	83,602	80,023	76,866	71,800	66,098
Operating Income	10,090	9,598	7,323	2,970	-1,783
Interest Expense	-26	-27	-17	-15	-13
Interest & Investment Income	90	46	34	29	30
Earnings From Equity Investments	-10	-51	-19	-7	-21
Currency Exchange Gain (Loss)	296	-52	269	376	162
Other Non Operating Income (Expenses)	174	99	109	111	145
EBT Excluding Unusual Items	10,614	9,613	7,699	3,464	-1,480
Gain (Loss) on Sale of Investments	-146	-	45	-	-
Gain (Loss) on Sale of Assets	8	9	27	6	1
Asset Writedown	-817	-598	-920	-1,302	-3,160
Other Unusual Items	270	277	596	1,855	8,066
Pretax Income	9,929	9,301	7,447	4,023	3,427
Income Tax Expense	2,662	2,385	1,911	562	2,168
Earnings From Continuing Operations	7,267	6,916	5,536	3,461	1,259
Minority Interest in Earnings	-33	-36	-45	-32	-38
Net Income	7,234	6,880	5,491	3,429	1,221
Net Income to Common	7,234	6,880	5,491	3,429	1,221
Net Income Growth	5.15%	25.30%	60.13%	180.83%	-
Shares Outstanding (Basic)	42	44	44	44	44
Shares Outstanding (Diluted)	42	44	44	44	44
Shares Change (YoY)	-3.33%	-0.31%	-0.56%	0.01%	0.03%
EPS (Basic)	170.71	156.95	124.88	77.55	27.61
EPS (Diluted)	170.71	156.95	124.88	77.55	27.61
EPS Growth	8.76%	25.69%	61.03%	180.82%	-
Free Cash Flow	1,926	6,491	7,327	142	10,429
Free Cash Flow Per Share	45.45	148.08	166.63	3.21	235.87
Dividend Per Share	57.000	50.000	40.000	30.000	26.000
Dividend Growth	14.00%	25.00%	33.33%	15.38%	8.33%
Gross Margin	58.87%	60.22%	59.87%	58.94%	58.81%
Operating Margin	6.34%	6.45%	5.21%	2.34%	-1.63%
Profit Margin	4.54%	4.62%	3.91%	2.70%	1.12%
Free Cash Flow Margin	1.21%	4.36%	5.21%	0.11%	9.54%
EBITDA	14,755	14,202	11,580	6,883	2,401
EBITDA Margin	9.27%	9.54%	8.24%	5.42%	2.20%
D&A For EBITDA	4,665	4,604	4,257	3,913	4,184
EBIT	10,090	9,598	7,323	2,970	-1,783
EBIT Margin	6.34%	6.45%	5.21%	2.34%	-1.63%
Effective Tax Rate	26.81%	25.64%	25.66%	13.97%	63.26%

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