Jedat Inc. (TYO:3841)

Jedat Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Mar 31, 2016	Mar 31, 2015	Mar 31, 2014	Mar 31, 2013	Mar 31, 2012
Revenue	1,586	1,519	1,376	1,200	1,331
Revenue Growth (YoY)	4.41%	10.39%	14.67%	-9.84%	-7.18%
Cost of Revenue	489	454	308	223	339
Gross Profit	1,097	1,065	1,068	977	992
Selling, General & Admin	744	766	692	613	681
Research & Development	200	173	297	460	404
Operating Expenses	944	939	989	1,073	1,085
Operating Income	153	126	79	-96	-93
Interest & Investment Income	7	10	7	2	4
Currency Exchange Gain (Loss)	-5	7	-6	-	-2
Other Non Operating Income (Expenses)	-4	41	47	111	81
EBT Excluding Unusual Items	151	184	127	17	-10
Gain (Loss) on Sale of Investments	-26	-	-15	-	-
Pretax Income	125	184	112	17	-10
Income Tax Expense	14	-11	17	4	219
Earnings From Continuing Operations	111	195	95	13	-229
Minority Interest in Earnings	-14	16	9	-	-
Net Income	97	211	104	13	-229
Net Income to Common	97	211	104	13	-229
Net Income Growth	-54.03%	102.89%	700.00%	-	-
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
Shares Change (YoY)	-0.00%	-0.00%	-	-	-
EPS (Basic)	25.26	54.95	27.08	3.39	-59.64
EPS (Diluted)	25.26	54.95	27.08	3.39	-59.64
EPS Growth	-54.03%	102.89%	700.00%	-	-
Free Cash Flow	124	137	109	121	7
Free Cash Flow Per Share	32.29	35.68	28.39	31.51	1.82
Dividend Per Share	7.500	7.500	5.000	2.500	2.500
Dividend Growth	-	50.00%	100.00%	-	-50.00%
Gross Margin	69.17%	70.11%	77.62%	81.42%	74.53%
Operating Margin	9.65%	8.29%	5.74%	-8.00%	-6.99%
Profit Margin	6.12%	13.89%	7.56%	1.08%	-17.21%
Free Cash Flow Margin	7.82%	9.02%	7.92%	10.08%	0.53%
EBITDA	168	141	97	-73	-56
EBITDA Margin	10.59%	9.28%	7.05%	-6.08%	-4.21%
D&A For EBITDA	15	15	18	23	37
EBIT	153	126	79	-96	-93
EBIT Margin	9.65%	8.29%	5.74%	-8.00%	-6.99%
Effective Tax Rate	11.20%	-	15.18%	23.53%	-

Updated Jun 16, 2016. Source: S&P Global Market Intelligence. Standard template. Financial Sources.