Amuse Inc. (TYO:4301)
Japan · Delayed Price · Currency is JPY 2,020.00
-19.00 (-0.93%)
At close: Feb 20, 2026
Amuse 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 |
| 69,329 | 68,186 | 54,813 | 52,497 | 38,744 | 39,839 | |
Revenue Growth (YoY) | 0.50% | 24.40% | 4.41% | 35.50% | -2.75% | -32.25% |
Cost of Revenue | 57,146 | 58,853 | 47,193 | 43,749 | 30,665 | 30,440 |
Gross Profit | 12,183 | 9,333 | 7,620 | 8,748 | 8,079 | 9,399 |
Selling, General & Admin | 5,665 | 6,626 | 6,268 | 5,609 | 5,183 | 6,065 |
Operating Expenses | 5,665 | 6,534 | 6,251 | 5,595 | 5,199 | 5,824 |
Operating Income | 6,518 | 2,799 | 1,369 | 3,153 | 2,880 | 3,575 |
Interest Expense | -3 | -5 | -4 | - | - | - |
Interest & Investment Income | 64 | 33 | 10 | 16 | 10 | 9 |
Earnings From Equity Investments | -1 | 78 | 179 | 174 | -87 | -489 |
Currency Exchange Gain (Loss) | 1 | -6 | 12 | 13 | 24 | 21 |
Other Non Operating Income (Expenses) | 39 | 63 | 209 | 22 | -27 | 203 |
EBT Excluding Unusual Items | 6,618 | 2,962 | 1,775 | 3,378 | 2,800 | 3,319 |
Gain (Loss) on Sale of Investments | -168 | 1,425 | -25 | -149 | -369 | -190 |
Gain (Loss) on Sale of Assets | 1,957 | 6 | 14 | 288 | - | 12 |
Asset Writedown | - | - | -368 | - | -248 | -55 |
Other Unusual Items | -1 | -1,233 | -89 | -37 | -61 | -407 |
Pretax Income | 8,066 | 3,160 | 1,307 | 3,480 | 2,122 | 2,679 |
Income Tax Expense | 2,580 | 1,095 | 329 | 1,180 | 415 | 915 |
Earnings From Continuing Operations | 5,486 | 2,065 | 978 | 2,300 | 1,707 | 1,764 |
Minority Interest in Earnings | -275 | -417 | -587 | -608 | -143 | -99 |
Net Income | 5,211 | 1,648 | 391 | 1,692 | 1,564 | 1,665 |
Net Income to Common | 5,211 | 1,648 | 391 | 1,692 | 1,564 | 1,665 |
Net Income Growth | 705.41% | 321.48% | -76.89% | 8.18% | -6.07% | -44.68% |
Shares Outstanding (Basic) | 16 | 17 | 17 | 17 | 17 | 17 |
Shares Outstanding (Diluted) | 16 | 17 | 17 | 17 | 17 | 17 |
Shares Change (YoY) | -1.63% | 0.10% | -1.43% | -3.45% | 0.19% | 0.35% |
EPS (Basic) | 319.08 | 99.26 | 23.57 | 100.55 | 89.74 | 95.71 |
EPS (Diluted) | 319.08 | 99.26 | 23.57 | 100.55 | 89.74 | 95.71 |
EPS Growth | 718.77% | 321.07% | -76.56% | 12.05% | -6.24% | -44.88% |
Free Cash Flow | - | -1,767 | -901 | 8,414 | 757 | -856 |
Free Cash Flow Per Share | - | -106.43 | -54.32 | 500.04 | 43.44 | -49.21 |
Dividend Per Share | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 | 35.000 |
Dividend Growth | - | - | - | - | 14.29% | - |
Gross Margin | 17.57% | 13.69% | 13.90% | 16.66% | 20.85% | 23.59% |
Operating Margin | 9.40% | 4.11% | 2.50% | 6.01% | 7.43% | 8.97% |
Profit Margin | 7.52% | 2.42% | 0.71% | 3.22% | 4.04% | 4.18% |
Free Cash Flow Margin | - | -2.59% | -1.64% | 16.03% | 1.95% | -2.15% |
EBITDA | 7,232 | 3,464 | 1,969 | 3,597 | 3,247 | 4,183 |
EBITDA Margin | 10.43% | 5.08% | 3.59% | 6.85% | 8.38% | 10.50% |
D&A For EBITDA | 713.75 | 665 | 600 | 444 | 367 | 608 |
EBIT | 6,518 | 2,799 | 1,369 | 3,153 | 2,880 | 3,575 |
EBIT Margin | 9.40% | 4.11% | 2.50% | 6.01% | 7.43% | 8.97% |
Effective Tax Rate | 31.99% | 34.65% | 25.17% | 33.91% | 19.56% | 34.16% |
Advertising Expenses | - | 274 | 277 | 337 | 498 | 719 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.