sinops Inc. (TYO:4428)
Japan · Delayed Price · Currency is JPY 705.00
+2.00 (0.28%)
Sep 8, 2026, 3:30 PM JST
sinops 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 |
| 2,036 | 2,040 | 1,776 | 1,728 | 1,455 | 1,201 | |
Revenue Growth | 4.63% | 14.87% | 2.78% | 18.76% | 21.15% | 32.12% |
Cost of Revenue | 1,216 | 1,162 | 1,050 | 874 | 753 | 636 |
Gross Profit | 820 | 878 | 726 | 854 | 702 | 565 |
Selling, General & Admin | 584 | 568 | 518 | 488 | 476 | 422 |
Research & Development | - | - | 47 | 96 | - | - |
Operating Expenses | 585 | 569 | 571 | 584 | 477 | 423 |
Operating Income | 235 | 309 | 155 | 270 | 225 | 142 |
Interest & Investment Income | 3 | 2 | 1 | - | - | - |
Other Non Operating Income (Expenses) | 17 | - | -2 | -1 | -2 | 13 |
EBT Excluding Unusual Items | 260 | 311 | 154 | 269 | 223 | 155 |
Asset Writedown | - | - | -4 | - | - | -4 |
Pretax Income | 248 | 311 | 150 | 269 | 223 | 151 |
Income Tax Expense | 69 | 94 | 42 | 63 | 70 | 50 |
Net Income to Company | - | 217 | 108 | 206 | 153 | 101 |
Net Income | 179 | 217 | 108 | 206 | 153 | 101 |
Net Income to Common | 179 | 217 | 108 | 206 | 153 | 101 |
Net Income Growth | -14.35% | 100.93% | -47.57% | 34.64% | 51.48% | 1162.50% |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 | 6 |
Shares Change | 0.11% | 0.28% | 0.13% | 0.28% | -0.60% | 0.53% |
EPS (Basic) | 28.70 | 34.78 | 17.36 | 33.24 | 24.83 | 16.43 |
EPS (Diluted) | 28.70 | 34.78 | 17.36 | 33.15 | 24.69 | 16.20 |
EPS Growth | -14.45% | 100.37% | -47.64% | 34.27% | 52.41% | 1155.81% |
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 | 287 | 386 | 72 | 293 | 193 | 463 |
Free Cash Flow Per Share | 46.01 | 61.87 | 11.57 | 47.15 | 31.14 | 74.26 |
Gross Margin | 40.27% | 43.04% | 40.88% | 49.42% | 48.25% | 47.04% |
Operating Margin | 11.54% | 15.15% | 8.73% | 15.63% | 15.46% | 11.82% |
Profit Margin | 8.79% | 10.64% | 6.08% | 11.92% | 10.51% | 8.41% |
Free Cash Flow Margin | 14.10% | 18.92% | 4.05% | 16.96% | 13.26% | 38.55% |
EBITDA | 364 | 435 | 275 | 354 | 308 | 226 |
EBITDA Margin | 17.88% | 21.32% | 15.48% | 20.49% | 21.17% | 18.82% |
D&A For EBITDA | 129 | 126 | 120 | 84 | 83 | 84 |
EBIT | 235 | 309 | 155 | 270 | 225 | 142 |
EBIT Margin | 11.54% | 15.15% | 8.73% | 15.63% | 15.46% | 11.82% |
Effective Tax Rate | 27.82% | 30.23% | 28.00% | 23.42% | 31.39% | 33.11% |