Edia Co., Ltd. (TYO:3935)
Japan · Delayed Price · Currency is JPY 704.00
-5.00 (-0.71%)
Jul 30, 2026, 3:30 PM 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 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
| 4,577 | 4,659 | 3,607 | 3,277 | 2,760 | 2,494 | |
Revenue Growth | 15.92% | 29.17% | 10.07% | 18.73% | 10.67% | 0.97% |
Cost of Revenue | 1,866 | 1,879 | 1,521 | 1,463 | 1,120 | 1,041 |
Gross Profit | 2,711 | 2,780 | 2,086 | 1,814 | 1,640 | 1,453 |
Selling, General & Admin | 2,347 | 2,313 | 1,820 | 1,640 | 1,461 | 1,295 |
Amortization of Goodwill & Intangibles | - | 7 | - | 7 | 22 | 22 |
Other Operating Expenses | - | 11 | - | - | - | -1 |
Operating Expenses | 2,347 | 2,336 | 1,823 | 1,652 | 1,486 | 1,329 |
Operating Income | 364 | 444 | 263 | 162 | 154 | 124 |
Interest Expense | -12.18 | -15 | -9 | -4 | -3 | -7 |
Interest & Investment Income | 10.01 | 9 | 1 | - | - | - |
Currency Exchange Gain (Loss) | 18.61 | 3 | -3 | - | -4 | - |
Other Non Operating Income (Expenses) | -25.8 | -24 | -14 | - | -1 | -3 |
EBT Excluding Unusual Items | 354.64 | 417 | 238 | 158 | 146 | 114 |
Gain (Loss) on Sale of Investments | - | - | -10 | - | - | - |
Asset Writedown | -1.36 | -1 | - | - | - | - |
Other Unusual Items | - | - | - | - | - | -7 |
Pretax Income | 353.28 | 416 | 228 | 158 | 146 | 107 |
Income Tax Expense | -71.6 | -60 | -6 | 8 | -4 | -1 |
Earnings From Continuing Operations | 424.88 | 476 | 234 | 150 | 150 | 108 |
Net Income | 424.88 | 476 | 234 | 150 | 150 | 108 |
Net Income to Common | 424.88 | 476 | 234 | 150 | 150 | 108 |
Net Income Growth | 36.56% | 103.42% | 56.00% | 0% | 38.89% | - |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 6 | 6 | 7 | 7 | 7 | 7 |
Shares Change | -13.71% | -9.90% | 2.55% | 0.00% | 0.09% | 15.43% |
EPS (Basic) | 71.82 | 79.57 | 38.17 | 24.48 | 24.48 | 17.64 |
EPS (Diluted) | 67.81 | 73.31 | 32.46 | 21.35 | 21.43 | 15.39 |
EPS Growth | 58.26% | 125.85% | 52.04% | -0.37% | 39.25% | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
Free Cash Flow | - | 251 | 239 | 233 | 51 | 134 |
Free Cash Flow Per Share | - | 38.64 | 33.15 | 33.14 | 7.25 | 19.08 |
Dividend Per Share | 13.000 | 13.000 | 7.000 | 5.000 | - | - |
Dividend Growth | 85.71% | 85.71% | 40.00% | - | - | - |
Gross Margin | 59.24% | 59.67% | 57.83% | 55.36% | 59.42% | 58.26% |
Operating Margin | 7.95% | 9.53% | 7.29% | 4.94% | 5.58% | 4.97% |
Profit Margin | 9.28% | 10.22% | 6.49% | 4.58% | 5.44% | 4.33% |
Free Cash Flow Margin | - | 5.39% | 6.63% | 7.11% | 1.85% | 5.37% |
EBITDA | 384.34 | 461 | 274 | 178 | 184 | 165 |
EBITDA Margin | 8.40% | 9.89% | 7.60% | 5.43% | 6.67% | 6.62% |
D&A For EBITDA | 20.34 | 17 | 11 | 16 | 30 | 41 |
EBIT | 364 | 444 | 263 | 162 | 154 | 124 |
EBIT Margin | 7.95% | 9.53% | 7.29% | 4.94% | 5.58% | 4.97% |
Effective Tax Rate | - | - | - | 5.06% | - | - |
Advertising Expenses | - | 46 | 34 | 52 | 56 | 62 |