TOKYO BASE Co.,Ltd. (TYO:3415)
Japan · Delayed Price · Currency is JPY 435.00
-7.00 (-1.58%)
At close: Jan 23, 2026
TOKYO BASE Income Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Feb '21 Feb 28, 2021 | 2020 |
| 22,577 | 20,207 | 19,986 | 19,181 | 18,993 | 14,673 | Upgrade | |
Revenue Growth (YoY) | 17.48% | 1.11% | 4.20% | 0.99% | 29.44% | -3.77% | Upgrade |
Cost of Revenue | 10,816 | 9,772 | 9,971 | 9,572 | 9,050 | 7,527 | Upgrade |
Gross Profit | 11,761 | 10,435 | 10,015 | 9,609 | 9,943 | 7,146 | Upgrade |
Selling, General & Admin | 9,877 | 8,495 | 8,181 | 8,256 | 8,174 | 6,766 | Upgrade |
Operating Expenses | 9,877 | 8,962 | 9,134 | 9,394 | 8,971 | 6,939 | Upgrade |
Operating Income | 1,884 | 1,473 | 881 | 215 | 972 | 207 | Upgrade |
Interest Expense | -44.08 | -30 | -34 | -55 | -39 | -2 | Upgrade |
Currency Exchange Gain (Loss) | -95.97 | 22 | 225 | 75 | 177.33 | -1 | Upgrade |
Other Non Operating Income (Expenses) | 23.3 | 9 | 49 | 30 | 6 | 6 | Upgrade |
EBT Excluding Unusual Items | 1,772 | 1,474 | 1,121 | 265 | 1,116 | 210 | Upgrade |
Asset Writedown | -181.71 | -202 | -288 | -262 | -127 | -216 | Upgrade |
Other Unusual Items | -8.49 | -29 | 19 | -212 | 92 | -35 | Upgrade |
Pretax Income | 1,582 | 1,243 | 852 | -209 | 1,081 | -41 | Upgrade |
Income Tax Expense | 504.36 | 467 | 517 | 330 | 319.33 | 71 | Upgrade |
Net Income | 1,078 | 776 | 335 | -539 | 762 | -112 | Upgrade |
Net Income to Common | 1,078 | 776 | 335 | -539 | 762 | -112 | Upgrade |
Net Income Growth | 77.87% | 131.64% | - | - | - | - | Upgrade |
Shares Outstanding (Basic) | 43 | 44 | 46 | 46 | 44 | 46 | Upgrade |
Shares Outstanding (Diluted) | 44 | 44 | 47 | 46 | 46 | 46 | Upgrade |
Shares Change (YoY) | -1.73% | -5.86% | 1.59% | 0.66% | -1.08% | -3.71% | Upgrade |
EPS (Basic) | 24.84 | 17.83 | 7.30 | -11.75 | 17.19 | -2.43 | Upgrade |
EPS (Diluted) | 24.63 | 17.71 | 7.20 | -11.75 | 16.74 | -2.43 | Upgrade |
EPS Growth | 81.19% | 145.97% | - | - | - | - | Upgrade |
Free Cash Flow | - | 1,325 | 723 | -697 | -93.82 | -531 | Upgrade |
Free Cash Flow Per Share | - | 30.20 | 15.51 | -15.20 | -2.06 | -11.53 | Upgrade |
Dividend Per Share | 5.000 | 5.000 | 4.000 | 2.000 | - | - | Upgrade |
Dividend Growth | 25.00% | 25.00% | 100.00% | - | - | - | Upgrade |
Gross Margin | 52.09% | 51.64% | 50.11% | 50.10% | 52.35% | 48.70% | Upgrade |
Operating Margin | 8.34% | 7.29% | 4.41% | 1.12% | 5.12% | 1.41% | Upgrade |
Profit Margin | 4.77% | 3.84% | 1.68% | -2.81% | 4.01% | -0.76% | Upgrade |
Free Cash Flow Margin | - | 6.56% | 3.62% | -3.63% | -0.49% | -3.62% | Upgrade |
EBITDA | - | 1,957 | 1,862 | 1,381 | 1,803 | 398 | Upgrade |
EBITDA Margin | - | 9.69% | 9.32% | 7.20% | 9.50% | 2.71% | Upgrade |
D&A For EBITDA | 111.25 | 484 | 981 | 1,166 | 831.27 | 191 | Upgrade |
EBIT | 1,884 | 1,473 | 881 | 215 | 972 | 207 | Upgrade |
EBIT Margin | 8.34% | 7.29% | 4.41% | 1.12% | 5.12% | 1.41% | Upgrade |
Effective Tax Rate | 31.88% | 37.57% | 60.68% | - | 29.53% | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.