Rakus Co., Ltd. (TYO:3923)
Japan · Delayed Price · Currency is JPY 788.80
+12.90 (1.66%)
Mar 4, 2026, 2:45 PM JST
Rakus Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 57,652 | 48,904 | 38,408 | 27,399 | 20,629 | 15,387 | |
Revenue Growth (YoY) | 25.01% | 27.33% | 40.18% | 32.82% | 34.07% | 32.55% |
Cost of Revenue | 14,289 | 12,594 | 10,789 | 8,621 | 6,598 | 5,030 |
Gross Profit | 43,363 | 36,310 | 27,619 | 18,778 | 14,031 | 10,357 |
Selling, General & Admin | 28,123 | 26,024 | 21,967 | 17,096 | 12,399 | 6,416 |
Research & Development | 55 | 55 | 75 | 14 | 53 | 37 |
Operating Expenses | 28,216 | 26,117 | 22,043 | 17,137 | 12,452 | 6,459 |
Operating Income | 15,147 | 10,193 | 5,576 | 1,641 | 1,579 | 3,898 |
Interest Expense | - | -2 | -2 | - | - | - |
Interest & Investment Income | 27 | 6 | - | - | - | - |
Currency Exchange Gain (Loss) | 14 | 12 | 31 | 24 | 1 | -2 |
Other Non Operating Income (Expenses) | 5 | 8 | 4 | 11 | 15 | -16 |
EBT Excluding Unusual Items | 15,193 | 10,217 | 5,609 | 1,676 | 1,595 | 3,880 |
Gain (Loss) on Sale of Investments | 1,491 | - | - | -42 | -47 | 209 |
Asset Writedown | -6 | -2 | -9 | - | -4 | -3 |
Other Unusual Items | - | - | 7 | 205 | -1 | - |
Pretax Income | 16,689 | 10,215 | 5,607 | 1,839 | 1,543 | 4,086 |
Income Tax Expense | 4,680 | 2,212 | 1,422 | 565 | 465 | 1,150 |
Net Income | 12,009 | 8,003 | 4,185 | 1,274 | 1,078 | 2,936 |
Net Income to Common | 12,009 | 8,003 | 4,185 | 1,274 | 1,078 | 2,936 |
Net Income Growth | 64.48% | 91.23% | 228.49% | 18.18% | -63.28% | 267.46% |
Shares Outstanding (Basic) | 361 | 362 | 362 | 362 | 362 | 362 |
Shares Outstanding (Diluted) | 361 | 362 | 362 | 362 | 362 | 362 |
Shares Change (YoY) | -0.49% | -0.02% | - | - | - | - |
EPS (Basic) | 33.24 | 22.09 | 11.55 | 3.52 | 2.97 | 8.10 |
EPS (Diluted) | 33.24 | 22.09 | 11.55 | 3.52 | 2.97 | 8.10 |
EPS Growth | 65.00% | 91.27% | 228.49% | 18.18% | -63.28% | 267.46% |
Free Cash Flow | - | 7,741 | 4,474 | 1,545 | -424 | 3,950 |
Free Cash Flow Per Share | - | 21.36 | 12.34 | 4.26 | -1.17 | 10.90 |
Dividend Per Share | 2.250 | 2.250 | 1.175 | 0.975 | 0.950 | 0.875 |
Dividend Growth | 91.49% | 91.49% | 20.51% | 2.63% | 8.57% | 9.38% |
Gross Margin | - | 74.25% | 71.91% | 68.53% | 68.02% | 67.31% |
Operating Margin | 26.27% | 20.84% | 14.52% | 5.99% | 7.65% | 25.33% |
Profit Margin | 20.83% | 16.36% | 10.90% | 4.65% | 5.23% | 19.08% |
Free Cash Flow Margin | - | 15.83% | 11.65% | 5.64% | -2.05% | 25.67% |
EBITDA | 16,474 | 11,323 | 6,443 | 2,226 | 2,141 | 4,362 |
EBITDA Margin | - | 23.15% | 16.78% | 8.12% | 10.38% | 28.35% |
D&A For EBITDA | 1,327 | 1,130 | 867 | 585 | 562 | 464 |
EBIT | 15,147 | 10,193 | 5,576 | 1,641 | 1,579 | 3,898 |
EBIT Margin | - | 20.84% | 14.52% | 5.99% | 7.65% | 25.33% |
Effective Tax Rate | - | 21.65% | 25.36% | 30.72% | 30.14% | 28.14% |
Advertising Expenses | - | 9,492 | 8,538 | 6,395 | 4,460 | 954 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.