TENDA Co.,LTD. (TYO:4198)
Japan · Delayed Price · Currency is JPY 556.00
-3.00 (-0.54%)
Feb 13, 2026, 3:23 PM JST
TENDA Co.,LTD. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 5,193 | 5,574 | 5,175 | 4,235 | 3,509 | 2,985 | |
Revenue Growth (YoY) | -11.26% | 7.71% | 22.20% | 20.69% | 17.55% | -6.51% |
Cost of Revenue | 3,274 | 3,449 | 3,142 | 2,632 | 2,061 | 1,711 |
Gross Profit | 1,919 | 2,125 | 2,033 | 1,603 | 1,448 | 1,274 |
Selling, General & Admin | 1,771 | 1,687 | 1,471 | 1,133 | 1,041 | 906 |
Research & Development | 3 | 3 | 7 | - | 10 | 4 |
Operating Expenses | 1,792 | 1,697 | 1,487 | 1,147 | 1,074 | 932 |
Operating Income | 127 | 428 | 546 | 456 | 374 | 342 |
Interest Expense | -1 | -1 | -2 | -2 | -2 | -2 |
Currency Exchange Gain (Loss) | -3 | 3 | -5 | -5 | -6 | -6 |
Other Non Operating Income (Expenses) | 37 | 11 | 8 | -15 | -7 | 1 |
EBT Excluding Unusual Items | 160 | 441 | 547 | 434 | 359 | 335 |
Gain (Loss) on Sale of Investments | - | - | - | - | 1 | - |
Gain (Loss) on Sale of Assets | - | 7 | - | 1 | - | - |
Legal Settlements | - | - | - | -6 | - | - |
Other Unusual Items | - | 16 | - | - | - | - |
Pretax Income | 160 | 464 | 547 | 429 | 360 | 335 |
Income Tax Expense | 122 | 190 | 206 | 163 | 120 | 112 |
Earnings From Continuing Operations | 38 | 274 | 341 | 266 | 240 | 223 |
Net Income to Company | - | 274 | 341 | 266 | 240 | 223 |
Minority Interest in Earnings | -33 | -17 | - | - | - | - |
Net Income | 5 | 257 | 341 | 266 | 240 | 223 |
Net Income to Common | 5 | 257 | 341 | 266 | 240 | 223 |
Net Income Growth | -98.73% | -24.63% | 28.19% | 10.83% | 7.62% | 8.78% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 6 | 6 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 6 |
Shares Change (YoY) | -0.24% | 0.60% | 0.80% | 0.84% | 18.73% | 1.75% |
EPS (Basic) | 0.75 | 38.90 | 52.04 | 40.87 | 37.92 | 40.33 |
EPS (Diluted) | 0.75 | 38.37 | 51.11 | 40.29 | 36.58 | 40.33 |
EPS Growth | -98.72% | -24.93% | 26.85% | 10.14% | -9.30% | 6.91% |
Free Cash Flow | 356 | 709 | 472 | 332 | 210 | 261 |
Free Cash Flow Per Share | 53.30 | 105.62 | 70.73 | 50.15 | 31.99 | 47.21 |
Dividend Per Share | 22.000 | 22.000 | 50.000 | 13.333 | 9.000 | 8.000 |
Dividend Growth | -56.00% | -56.00% | 275.00% | 48.15% | 12.50% | 21.40% |
Gross Margin | 36.95% | 38.12% | 39.28% | 37.85% | 41.27% | 42.68% |
Operating Margin | 2.45% | 7.68% | 10.55% | 10.77% | 10.66% | 11.46% |
Profit Margin | 0.10% | 4.61% | 6.59% | 6.28% | 6.84% | 7.47% |
Free Cash Flow Margin | 6.86% | 12.72% | 9.12% | 7.84% | 5.99% | 8.74% |
EBITDA | 403 | 666 | 681 | 531 | 432 | 388 |
EBITDA Margin | 7.76% | 11.95% | 13.16% | 12.54% | 12.31% | 13.00% |
D&A For EBITDA | 276 | 238 | 135 | 75 | 58 | 46 |
EBIT | 127 | 428 | 546 | 456 | 374 | 342 |
EBIT Margin | 2.45% | 7.68% | 10.55% | 10.77% | 10.66% | 11.46% |
Effective Tax Rate | 76.25% | 40.95% | 37.66% | 38.00% | 33.33% | 33.43% |
Advertising Expenses | - | 41 | 43 | 57 | 79 | 35 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.