Inaba Seisakusho Co., Ltd. (TYO:3421)

Inaba Seisakusho Income Statement

Financials in millions JPY. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	42,070	41,905	42,414	41,824	39,152	37,799
Revenue Growth (YoY)	0.19%	-1.20%	1.41%	6.83%	3.58%	9.32%
Cost of Revenue	32,018	31,869	31,234	31,315	29,529	27,059
Gross Profit	10,052	10,036	11,180	10,509	9,623	10,740
Selling, General & Admin	8,166	8,165	8,115	7,755	7,735	7,980
Operating Expenses	8,172	8,171	8,115	7,755	7,732	7,976
Operating Income	1,880	1,865	3,065	2,754	1,891	2,764
Interest & Investment Income	54	45	22	18	18	14
Other Non Operating Income (Expenses)	126	121	116	141	118	133
EBT Excluding Unusual Items	2,060	2,031	3,203	2,913	2,027	2,911
Gain (Loss) on Sale of Investments	68	-	48	-	-	-
Gain (Loss) on Sale of Assets	161	166	201	195	231	197
Asset Writedown	-25	-25	-71	-28	-79	-49
Other Unusual Items	50	49	92	-182	1	-2
Pretax Income	2,314	2,221	3,473	2,898	2,180	3,057
Income Tax Expense	690	675	1,032	928	660	692
Net Income	1,624	1,546	2,441	1,970	1,520	2,365
Net Income to Common	1,624	1,546	2,441	1,970	1,520	2,365
Net Income Growth	-27.92%	-36.66%	23.91%	29.60%	-35.73%	73.64%
Shares Outstanding (Basic)	16	16	16	16	16	17
Shares Outstanding (Diluted)	16	16	16	16	16	17
Shares Change (YoY)	-1.49%	-1.72%	-0.54%	0.05%	-0.89%	-5.34%
EPS (Basic)	101.13	95.93	148.87	119.49	92.24	142.24
EPS (Diluted)	101.13	95.93	148.87	119.49	92.24	142.24
EPS Growth	-26.83%	-35.56%	24.58%	29.54%	-35.15%	83.43%
Free Cash Flow	-	693	1,423	1,480	1,250	1,895
Free Cash Flow Per Share	-	43.00	86.78	89.77	75.86	113.97
Dividend Per Share	42.000	42.000	32.000	26.000	26.000	26.000
Dividend Growth	31.25%	31.25%	23.08%	-	-	-
Gross Margin	23.89%	23.95%	26.36%	25.13%	24.58%	28.41%
Operating Margin	4.47%	4.45%	7.23%	6.59%	4.83%	7.31%
Profit Margin	3.86%	3.69%	5.75%	4.71%	3.88%	6.26%
Free Cash Flow Margin	-	1.65%	3.36%	3.54%	3.19%	5.01%
EBITDA	3,921	3,866	4,908	4,606	3,850	4,484
EBITDA Margin	9.32%	9.23%	11.57%	11.01%	9.83%	11.86%
D&A For EBITDA	2,041	2,001	1,843	1,852	1,959	1,720
EBIT	1,880	1,865	3,065	2,754	1,891	2,764
EBIT Margin	4.47%	4.45%	7.23%	6.59%	4.83%	7.31%
Effective Tax Rate	29.82%	30.39%	29.72%	32.02%	30.28%	22.64%
Advertising Expenses	-	183	188	152	101	979

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