JINUSHI Co.,Ltd. (TYO:3252)
Japan · Delayed Price · Currency is JPY 2,957.00
+14.00 (0.48%)
Nov 10, 2026, 3:30 PM JST
JINUSHI Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 98,391 | 76,327 | 57,068 | 31,597 | 49,887 | 56,177 | |
Revenue Growth | 87.05% | 33.75% | 80.61% | -36.66% | -11.20% | -13.36% |
Cost of Revenue | 80,560 | 62,289 | 43,673 | 21,098 | 39,030 | 46,913 |
Gross Profit | 17,831 | 14,038 | 13,395 | 10,499 | 10,857 | 9,264 |
Selling, General & Admin | 5,683 | 5,225 | 4,600 | 4,229 | 4,355 | 3,705 |
Operating Expenses | 5,892 | 5,434 | 4,717 | 4,344 | 4,446 | 3,788 |
Operating Income | 11,939 | 8,604 | 8,678 | 6,155 | 6,411 | 5,476 |
Interest Expense | -2,156 | -1,061 | -655 | -445 | -598 | -457 |
Interest & Investment Income | 32 | 44 | 127 | 51 | 17 | 5 |
Earnings From Equity Investments | -57 | -60 | 1 | 40 | -8 | -83 |
Currency Exchange Gain (Loss) | 226 | -44 | 350 | 84 | 296 | 138 |
Other Non Operating Income (Expenses) | -487 | -326 | -245 | -168 | -176 | -80 |
EBT Excluding Unusual Items | 9,497 | 7,157 | 8,256 | 5,717 | 5,942 | 4,999 |
Gain (Loss) on Sale of Investments | 647 | 626 | -40 | 282 | -64 | -73 |
Gain (Loss) on Sale of Assets | 994 | 1,587 | - | 1,207 | - | - |
Asset Writedown | - | - | - | -40 | -1,203 | - |
Other Unusual Items | 907 | 907 | - | - | -64 | - |
Pretax Income | 12,045 | 10,277 | 8,216 | 7,166 | 4,611 | 4,926 |
Income Tax Expense | 2,040 | 2,828 | 2,122 | 2,431 | 967 | 1,802 |
Earnings From Continuing Operations | 10,005 | 7,449 | 6,094 | 4,735 | 3,644 | 3,124 |
Minority Interest in Earnings | -116 | -80 | -7 | -26 | -3 | - |
Net Income | 9,889 | 7,369 | 6,087 | 4,709 | 3,641 | 3,124 |
Net Income to Common | 9,889 | 7,369 | 6,087 | 4,709 | 3,641 | 3,124 |
Net Income Growth | 147.78% | 21.06% | 29.26% | 29.33% | 16.55% | -4.38% |
Shares Outstanding (Basic) | 21 | 21 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 21 | 21 | 18 | 18 | 18 | 18 |
Shares Change | 0.39% | 13.54% | 3.35% | -3.81% | - | -0.02% |
EPS (Basic) | 478.00 | 357.03 | 334.84 | 267.73 | 199.12 | 170.84 |
EPS (Diluted) | 478.00 | 357.03 | 334.84 | 267.73 | 199.12 | 170.84 |
EPS Growth | 146.82% | 6.63% | 25.07% | 34.46% | 16.55% | -4.35% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | -27,667 | -4,725 | -25,875 | 19,614 | -2,000 |
Free Cash Flow Per Share | - | -1340.48 | -259.92 | -1471.10 | 1072.64 | -109.38 |
Dividend Per Share | 55.000 | 100.000 | 85.000 | 55.000 | 55.000 | - |
Dividend Growth | -37.14% | 17.65% | 54.55% | 0% | -31.25% | - |
Gross Margin | 18.12% | 18.39% | 23.47% | 33.23% | 21.76% | 16.49% |
Operating Margin | 12.13% | 11.27% | 15.21% | 19.48% | 12.85% | 9.75% |
Profit Margin | 10.05% | 9.65% | 10.67% | 14.90% | 7.30% | 5.56% |
Free Cash Flow Margin | - | -36.25% | -8.28% | -81.89% | 39.32% | -3.56% |
EBITDA | 12,323 | 8,914 | 8,889 | 6,361 | 6,559 | 5,624 |
EBITDA Margin | 12.53% | 11.68% | 15.58% | 20.13% | 13.15% | 10.01% |
D&A For EBITDA | 384.25 | 310 | 211 | 206 | 148 | 148 |
EBIT | 11,939 | 8,604 | 8,678 | 6,155 | 6,411 | 5,476 |
EBIT Margin | 12.13% | 11.27% | 15.21% | 19.48% | 12.85% | 9.75% |
Effective Tax Rate | 16.94% | 27.52% | 25.83% | 33.92% | 20.97% | 36.58% |