RS Technologies Co., Ltd. (TYO:3445)
Japan · Delayed Price · Currency is JPY 3,965.00
-135.00 (-3.29%)
Feb 13, 2026, 3:30 PM JST
RS Technologies Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 73,229 | 59,200 | 51,893 | 49,864 | 34,620 | 25,561 | |
Revenue Growth (YoY) | 28.52% | 14.08% | 4.07% | 44.03% | 35.44% | 4.33% |
Cost of Revenue | 50,118 | 39,821 | 34,479 | 31,433 | 22,751 | 16,881 |
Gross Profit | 23,111 | 19,379 | 17,414 | 18,431 | 11,869 | 8,680 |
Selling, General & Admin | 6,949 | 4,611 | 3,772 | 3,654 | 3,571 | 3,074 |
Research & Development | 1,641 | 1,641 | 1,629 | 1,650 | 1,301 | 928 |
Amortization of Goodwill & Intangibles | - | - | 113 | 113 | 120 | 154 |
Operating Expenses | 8,609 | 6,271 | 5,519 | 5,413 | 4,995 | 4,150 |
Operating Income | 14,502 | 13,108 | 11,895 | 13,018 | 6,874 | 4,530 |
Interest Expense | -158 | -83 | -64 | -72 | -73 | -60 |
Interest & Investment Income | 1,446 | 1,484 | 1,494 | 519 | 243 | 318 |
Earnings From Equity Investments | -1,024 | -685 | -292 | -74 | - | - |
Currency Exchange Gain (Loss) | 306 | 726 | 97 | 1,189 | -47 | -388 |
Other Non Operating Income (Expenses) | 1,539 | 1,117 | 1,790 | 919 | 1,834 | 852 |
EBT Excluding Unusual Items | 16,611 | 15,667 | 14,920 | 15,499 | 8,831 | 5,252 |
Gain (Loss) on Sale of Investments | 1,500 | 1,500 | 63 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 26 | - | 73 |
Asset Writedown | -118 | - | - | -16 | - | -7 |
Other Unusual Items | 367 | - | - | -349 | -1,404 | -697 |
Pretax Income | 18,360 | 17,167 | 14,983 | 15,160 | 7,427 | 4,621 |
Income Tax Expense | 4,750 | 4,168 | 3,599 | 2,424 | 2,692 | 920 |
Earnings From Continuing Operations | 13,610 | 12,999 | 11,384 | 12,736 | 4,735 | 3,701 |
Minority Interest in Earnings | -3,088 | -3,553 | -3,681 | -4,997 | -1,432 | -877 |
Net Income | 10,522 | 9,446 | 7,703 | 7,739 | 3,303 | 2,824 |
Net Income to Common | 10,522 | 9,446 | 7,703 | 7,739 | 3,303 | 2,824 |
Net Income Growth | 43.53% | 22.63% | -0.46% | 134.30% | 16.96% | -6.95% |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 26 | 27 | 27 | 26 | 26 | 26 |
Shares Change (YoY) | -0.12% | 0.06% | 0.25% | 0.04% | 0.74% | 0.45% |
EPS (Basic) | 398.10 | 358.18 | 292.74 | 299.29 | 127.75 | 109.55 |
EPS (Diluted) | 396.40 | 356.23 | 290.67 | 292.75 | 125.03 | 107.68 |
EPS Growth | 43.34% | 22.55% | -0.71% | 134.15% | 16.10% | -7.38% |
Free Cash Flow | - | 4,244 | 8,526 | 10,002 | 337 | -2,865 |
Free Cash Flow Per Share | - | 160.04 | 321.71 | 378.35 | 12.75 | -109.22 |
Dividend Per Share | 35.000 | 35.000 | 30.000 | 15.000 | 12.500 | 10.000 |
Dividend Growth | 16.67% | 16.67% | 100.00% | 20.00% | 25.00% | 33.33% |
Gross Margin | - | 32.73% | 33.56% | 36.96% | 34.28% | 33.96% |
Operating Margin | 19.80% | 22.14% | 22.92% | 26.11% | 19.86% | 17.72% |
Profit Margin | 14.37% | 15.96% | 14.84% | 15.52% | 9.54% | 11.05% |
Free Cash Flow Margin | - | 7.17% | 16.43% | 20.06% | 0.97% | -11.21% |
EBITDA | 18,935 | 17,307 | 15,782 | 16,553 | 9,936 | 6,358 |
EBITDA Margin | - | 29.23% | 30.41% | 33.20% | 28.70% | 24.87% |
D&A For EBITDA | 4,433 | 4,199 | 3,887 | 3,535 | 3,062 | 1,828 |
EBIT | 14,502 | 13,108 | 11,895 | 13,018 | 6,874 | 4,530 |
EBIT Margin | - | 22.14% | 22.92% | 26.11% | 19.86% | 17.72% |
Effective Tax Rate | - | 24.28% | 24.02% | 15.99% | 36.25% | 19.91% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.