Power Solutions, Ltd. (TYO:4450)
Japan · Delayed Price · Currency is JPY 2,329.00
-19.00 (-0.81%)
Sep 3, 2026, 3:30 PM JST
Power Solutions 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 |
| 8,644 | 8,099 | 6,748 | 5,931 | 5,313 | 3,801 | |
Revenue Growth | 13.80% | 20.02% | 13.78% | 11.63% | 39.78% | - |
Cost of Revenue | 5,714 | 5,321 | 4,495 | 3,925 | 3,535 | 2,525 |
Gross Profit | 2,930 | 2,778 | 2,253 | 2,006 | 1,778 | 1,276 |
Selling, General & Admin | 2,372 | 2,065 | 1,724 | 1,532 | 1,306 | 914 |
Operating Expenses | 2,372 | 2,065 | 1,724 | 1,532 | 1,307 | 906 |
Operating Income | 558 | 713 | 529 | 474 | 471 | 370 |
Interest Expense | -3 | -3 | -4 | -3 | - | - |
Interest & Investment Income | 4 | 2 | - | 147 | - | 8 |
Earnings From Equity Investments | -5 | -3 | -2 | - | - | - |
Other Non Operating Income (Expenses) | 13 | -7 | -14 | 8 | -2 | - |
EBT Excluding Unusual Items | 567 | 702 | 509 | 626 | 469 | 378 |
Other Unusual Items | -47 | -23 | - | - | - | - |
Pretax Income | 554 | 679 | 509 | 626 | 469 | 378 |
Income Tax Expense | 229 | 250 | 183 | 180 | 151 | 125 |
Earnings From Continuing Operations | 325 | 429 | 326 | 446 | 318 | 253 |
Minority Interest in Earnings | -37 | -41 | 1 | - | - | - |
Net Income | 288 | 388 | 327 | 446 | 318 | 253 |
Net Income to Common | 288 | 388 | 327 | 446 | 318 | 253 |
Net Income Growth | -28.36% | 18.65% | -26.68% | 40.25% | 25.69% | - |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change | 4.65% | 3.73% | 1.49% | 1.73% | 2.45% | - |
EPS (Basic) | 92.46 | 127.48 | 112.80 | 156.83 | 114.11 | 93.09 |
EPS (Diluted) | 89.54 | 123.00 | 107.67 | 148.99 | 108.05 | 88.18 |
EPS Growth | -31.50% | 14.24% | -27.73% | 37.90% | 22.53% | - |
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 | 671 | 1,066 | -136 | -99 | 427 | 365 |
Free Cash Flow Per Share | 208.65 | 337.87 | -44.71 | -33.03 | 144.95 | 126.94 |
Dividend Per Share | 12.500 | 25.000 | 22.000 | - | - | - |
Dividend Growth | -46.81% | 13.64% | - | - | - | - |
Gross Margin | 33.90% | 34.30% | 33.39% | 33.82% | 33.47% | 33.57% |
Operating Margin | 6.46% | 8.80% | 7.84% | 7.99% | 8.87% | 9.73% |
Profit Margin | 3.33% | 4.79% | 4.85% | 7.52% | 5.99% | 6.66% |
Free Cash Flow Margin | 7.76% | 13.16% | -2.02% | -1.67% | 8.04% | 9.60% |
EBITDA | 709 | 829 | 620 | 542 | 562 | 444 |
EBITDA Margin | 8.20% | 10.24% | 9.19% | 9.14% | 10.58% | 11.68% |
D&A For EBITDA | 151 | 116 | 91 | 68 | 91 | 74 |
EBIT | 558 | 713 | 529 | 474 | 471 | 370 |
EBIT Margin | 6.46% | 8.80% | 7.84% | 7.99% | 8.87% | 9.73% |
Effective Tax Rate | 41.34% | 36.82% | 35.95% | 28.75% | 32.20% | 33.07% |