sinops Inc. (TYO:4428)

sinops Income Statement

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	2,040	1,776	1,728	1,455	1,201
Revenue Growth (YoY)	14.87%	2.78%	18.76%	21.15%	32.12%
Cost of Revenue	1,161	1,050	874	753	636
Gross Profit	879	726	854	702	565
Selling, General & Admin	569	518	488	476	422
Research & Development	-	47	96	-	-
Operating Expenses	569	571	584	477	423
Operating Income	310	155	270	225	142
Interest & Investment Income	1	1	-	-	-
Other Non Operating Income (Expenses)	-	-2	-1	-2	13
EBT Excluding Unusual Items	311	154	269	223	155
Asset Writedown	-	-4	-	-	-4
Pretax Income	311	150	269	223	151
Income Tax Expense	94	42	63	70	50
Net Income to Company	217	108	206	153	101
Net Income	217	108	206	153	101
Net Income to Common	217	108	206	153	101
Net Income Growth	100.93%	-47.57%	34.64%	51.48%	1162.50%
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
Shares Change (YoY)	0.28%	0.13%	0.28%	-0.60%	0.53%
EPS (Basic)	34.78	17.36	33.24	24.83	16.43
EPS (Diluted)	34.78	17.36	33.15	24.69	16.20
EPS Growth	100.37%	-47.64%	34.27%	52.41%	1155.81%
Free Cash Flow	-	72	293	193	463
Free Cash Flow Per Share	-	11.57	47.15	31.14	74.26
Gross Margin	43.09%	40.88%	49.42%	48.25%	47.04%
Operating Margin	15.20%	8.73%	15.63%	15.46%	11.82%
Profit Margin	10.64%	6.08%	11.92%	10.51%	8.41%
Free Cash Flow Margin	-	4.05%	16.96%	13.26%	38.55%
EBITDA	430	275	354	308	226
EBITDA Margin	21.08%	15.48%	20.49%	21.17%	18.82%
D&A For EBITDA	120	120	84	83	84
EBIT	310	155	270	225	142
EBIT Margin	15.20%	8.73%	15.63%	15.46%	11.82%
Effective Tax Rate	30.23%	28.00%	23.42%	31.39%	33.11%

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