Daiki Axis Co., Ltd. (TYO:4245)
Japan · Delayed Price · Currency is JPY 717.00
-2.00 (-0.28%)
Aug 25, 2026, 3:30 PM JST
Daiki Axis Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 50,432 | 48,321 | 46,818 | 42,681 | 39,478 | 37,824 | |
Revenue Growth | 5.72% | 3.21% | 9.69% | 8.11% | 4.37% | 9.17% |
Cost of Revenue | 39,119 | 37,608 | 36,601 | 33,815 | 31,304 | 29,963 |
Gross Profit | 11,313 | 10,713 | 10,217 | 8,866 | 8,174 | 7,861 |
Selling, General & Admin | 9,011 | 8,979 | 8,721 | 7,791 | 6,981 | 6,420 |
Amortization of Goodwill & Intangibles | 284 | 284 | 312 | 274 | 166 | 107 |
Operating Expenses | 9,472 | 9,440 | 9,168 | 8,201 | 7,346 | 6,741 |
Operating Income | 1,841 | 1,273 | 1,049 | 665 | 828 | 1,120 |
Interest Expense | -195 | -157 | -80 | -55 | -44 | -44 |
Interest & Investment Income | 64 | 44 | 43 | 42 | 17 | 12 |
Earnings From Equity Investments | -4 | -4 | -4 | -7 | -2 | -6 |
Currency Exchange Gain (Loss) | -106 | -70 | -47 | 6 | 139 | - |
Other Non Operating Income (Expenses) | 187 | 215 | 180 | 186 | 233 | 218 |
EBT Excluding Unusual Items | 1,787 | 1,301 | 1,141 | 837 | 1,171 | 1,300 |
Gain (Loss) on Sale of Investments | 155 | 52 | - | - | 35 | 10 |
Gain (Loss) on Sale of Assets | 2 | - | 36 | - | -1 | -2 |
Asset Writedown | -175 | -162 | -85 | -222 | -230 | -75 |
Other Unusual Items | 3 | 4 | -1 | 37 | 32 | 1 |
Pretax Income | 1,772 | 1,195 | 1,091 | 652 | 1,007 | 1,234 |
Income Tax Expense | 931 | 734 | 739 | 447 | 433 | 624 |
Earnings From Continuing Operations | 841 | 461 | 352 | 205 | 574 | 610 |
Net Income | 841 | 461 | 352 | 205 | 574 | 610 |
Net Income to Common | 841 | 461 | 352 | 205 | 574 | 610 |
Net Income Growth | 220.99% | 30.97% | 71.71% | -64.29% | -5.90% | 27.88% |
Shares Outstanding (Basic) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Outstanding (Diluted) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Change | 0.05% | -0.30% | -0.09% | 0.18% | 1.42% | 8.23% |
EPS (Basic) | 63.38 | 34.77 | 26.47 | 15.40 | 43.20 | 47.01 |
EPS (Diluted) | 63.38 | 34.77 | 26.47 | 15.40 | 43.20 | 46.56 |
EPS Growth | 220.83% | 31.36% | 71.86% | -64.35% | -7.22% | 18.14% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,220 | -63 | 1,961 | -22 | -93 | -167 |
Free Cash Flow Per Share | 91.94 | -4.75 | 147.44 | -1.65 | -7.00 | -12.75 |
Dividend Per Share | 12.000 | 24.000 | 24.000 | 24.000 | - | - |
Dividend Growth | -50.00% | 0% | 0% | 0% | - | - |
Gross Margin | 22.43% | 22.17% | 21.82% | 20.77% | 20.71% | 20.78% |
Operating Margin | 3.65% | 2.63% | 2.24% | 1.56% | 2.10% | 2.96% |
Profit Margin | 1.67% | 0.95% | 0.75% | 0.48% | 1.45% | 1.61% |
Free Cash Flow Margin | 2.42% | -0.13% | 4.19% | -0.05% | -0.24% | -0.44% |
EBITDA | 3,046 | 2,370 | 2,136 | 1,703 | 1,709 | 1,894 |
EBITDA Margin | 6.04% | 4.91% | 4.56% | 3.99% | 4.33% | 5.01% |
D&A For EBITDA | 1,205 | 1,097 | 1,087 | 1,038 | 881 | 774 |
EBIT | 1,841 | 1,273 | 1,049 | 665 | 828 | 1,120 |
EBIT Margin | 3.65% | 2.63% | 2.24% | 1.56% | 2.10% | 2.96% |
Effective Tax Rate | 52.54% | 61.42% | 67.74% | 68.56% | 43.00% | 50.57% |