D. I. System Co., Ltd. (TYO:4421)

D. I. System Income Statement

Financials in millions JPY. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	7,222	6,831	6,241	5,498	4,656
Revenue Growth (YoY)	5.72%	9.45%	13.51%	18.08%	8.71%
Cost of Revenue	5,751	5,493	4,915	4,317	3,717
Gross Profit	1,471	1,338	1,326	1,181	939
Selling, General & Admin	1,114	993	985	894	734
Operating Expenses	1,114	993	985	894	734
Operating Income	357	345	341	287	205
Interest Expense	-	-1	-1	-1	-
Interest & Investment Income	1	-	-	-	-
Other Non Operating Income (Expenses)	1	-2	-2	-2	2
EBT Excluding Unusual Items	359	342	338	284	207
Pretax Income	359	342	338	284	207
Income Tax Expense	103	101	98	90	58
Net Income to Company	256	241	240	194	149
Net Income	256	241	240	194	149
Net Income to Common	256	241	240	194	149
Net Income Growth	6.22%	0.42%	23.71%	30.20%	93.51%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	0.01%	-0.00%	-1.14%	-3.76%	0.10%
EPS (Basic)	88.04	82.88	82.55	65.99	48.82
EPS (Diluted)	87.93	82.88	82.55	65.99	48.73
EPS Growth	6.09%	0.40%	25.09%	35.42%	92.95%
Free Cash Flow	206	139	316	189	175
Free Cash Flow Per Share	70.70	47.71	108.45	64.13	57.14
Dividend Per Share	27.000	25.000	22.000	15.000	12.500
Dividend Growth	8.00%	13.64%	46.67%	20.00%	-
Gross Margin	20.37%	19.59%	21.25%	21.48%	20.17%
Operating Margin	4.94%	5.05%	5.46%	5.22%	4.40%
Profit Margin	3.55%	3.53%	3.85%	3.53%	3.20%
Free Cash Flow Margin	2.85%	2.04%	5.06%	3.44%	3.76%
EBITDA	426	409	399	334	242
EBITDA Margin	5.90%	5.99%	6.39%	6.08%	5.20%
D&A For EBITDA	69	64	58	47	37
EBIT	357	345	341	287	205
EBIT Margin	4.94%	5.05%	5.46%	5.22%	4.40%
Effective Tax Rate	28.69%	29.53%	28.99%	31.69%	28.02%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.