Edia Co., Ltd. (TYO:3935)
Japan · Delayed Price · Currency is JPY 1,073.00
-6.00 (-0.56%)
Sep 2, 2025, 9:44 AM JST
Edia Co., Ltd. Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2021 |
|---|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 | Feb '21 Feb 28, 2021 | 2020 - 2021 |
| 3,949 | 3,607 | 3,277 | 2,760 | 2,494 | 2,470 | Upgrade | |
Revenue Growth (YoY) | 20.64% | 10.07% | 18.73% | 10.67% | 0.97% | 0.65% | Upgrade |
Cost of Revenue | 1,636 | 1,521 | 1,463 | 1,120 | 1,041 | 1,040 | Upgrade |
Gross Profit | 2,313 | 2,086 | 1,814 | 1,640 | 1,453 | 1,430 | Upgrade |
Selling, General & Admin | 1,939 | 1,820 | 1,640 | 1,461 | 1,295 | 1,428 | Upgrade |
Other Operating Expenses | - | - | - | - | -1 | 2 | Upgrade |
Operating Expenses | 1,939 | 1,823 | 1,652 | 1,486 | 1,329 | 1,454 | Upgrade |
Operating Income | 373.08 | 263 | 162 | 154 | 124 | -24 | Upgrade |
Interest Expense | -13.13 | -9 | -4 | -3 | -7 | -11 | Upgrade |
Interest & Investment Income | 1.95 | 1 | - | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | -20.6 | -3 | - | -4 | - | - | Upgrade |
Other Non Operating Income (Expenses) | -13.7 | -14 | - | -1 | -3 | - | Upgrade |
EBT Excluding Unusual Items | 327.6 | 238 | 158 | 146 | 114 | -35 | Upgrade |
Gain (Loss) on Sale of Investments | -10 | -10 | - | - | - | - | Upgrade |
Other Unusual Items | - | - | - | - | -7 | -63 | Upgrade |
Pretax Income | 317.6 | 228 | 158 | 146 | 107 | -98 | Upgrade |
Income Tax Expense | 6.47 | -6 | 8 | -4 | -1 | -26 | Upgrade |
Earnings From Continuing Operations | 311.13 | 234 | 150 | 150 | 108 | -72 | Upgrade |
Minority Interest in Earnings | - | - | - | - | - | -8 | Upgrade |
Net Income | 311.13 | 234 | 150 | 150 | 108 | -80 | Upgrade |
Net Income to Common | 311.13 | 234 | 150 | 150 | 108 | -80 | Upgrade |
Net Income Growth | 98.17% | 56.00% | - | 38.89% | - | - | Upgrade |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 6 | Upgrade |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 6 | Upgrade |
Shares Change (YoY) | 3.30% | 2.55% | 0.00% | 0.09% | 15.43% | 16.21% | Upgrade |
EPS (Basic) | 50.62 | 38.17 | 24.48 | 24.48 | 17.64 | -13.15 | Upgrade |
EPS (Diluted) | 42.85 | 32.46 | 21.35 | 21.43 | 15.39 | -13.15 | Upgrade |
EPS Growth | 91.71% | 52.04% | -0.37% | 39.25% | - | - | Upgrade |
Free Cash Flow | - | 239 | 233 | 51 | 134 | 11 | Upgrade |
Free Cash Flow Per Share | - | 33.15 | 33.14 | 7.25 | 19.08 | 1.81 | Upgrade |
Dividend Per Share | 7.000 | 7.000 | 5.000 | - | - | - | Upgrade |
Dividend Growth | 40.00% | 40.00% | - | - | - | - | Upgrade |
Gross Margin | 58.56% | 57.83% | 55.36% | 59.42% | 58.26% | 57.89% | Upgrade |
Operating Margin | 9.45% | 7.29% | 4.94% | 5.58% | 4.97% | -0.97% | Upgrade |
Profit Margin | 7.88% | 6.49% | 4.58% | 5.44% | 4.33% | -3.24% | Upgrade |
Free Cash Flow Margin | - | 6.63% | 7.11% | 1.85% | 5.37% | 0.45% | Upgrade |
EBITDA | - | 274 | 178 | 184 | 165 | 75 | Upgrade |
EBITDA Margin | - | 7.60% | 5.43% | 6.67% | 6.62% | 3.04% | Upgrade |
D&A For EBITDA | 9.75 | 11 | 16 | 30 | 41 | 99 | Upgrade |
EBIT | 373.08 | 263 | 162 | 154 | 124 | -24 | Upgrade |
EBIT Margin | 9.45% | 7.29% | 4.94% | 5.58% | 4.97% | -0.97% | Upgrade |
Effective Tax Rate | 2.04% | - | 5.06% | - | - | - | Upgrade |
Advertising Expenses | - | 34 | 52 | 56 | 62 | 64 | Upgrade |
Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.