JMDC Inc. (TYO:4483)
Japan · Delayed Price · Currency is JPY 3,645.00
-45.00 (-1.22%)
Feb 13, 2026, 1:05 PM JST
JMDC Inc. 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 |
| 48,587 | 41,722 | 32,381 | 27,809 | 21,814 | 16,771 | |
Revenue Growth (YoY) | 19.36% | 28.85% | 16.44% | 27.48% | 30.07% | 37.94% |
Cost of Revenue | 21,536 | 17,873 | 13,128 | 11,950 | 9,225 | 7,152 |
Gross Profit | 27,051 | 23,849 | 19,253 | 15,859 | 12,589 | 9,619 |
Selling, General & Admin | 17,131 | 14,103 | 10,655 | 8,912 | 6,705 | 5,235 |
Research & Development | - | 145 | 184 | 158 | 201 | 96 |
Other Operating Expenses | -900 | -540 | 714 | -168 | -126 | -10 |
Operating Expenses | 16,231 | 15,088 | 12,731 | 9,990 | 7,721 | 5,910 |
Operating Income | 10,820 | 8,761 | 6,522 | 5,869 | 4,868 | 3,709 |
Interest Expense | -590 | -212 | -80 | -87 | -60 | -57 |
Interest & Investment Income | 57 | 15 | 13 | - | 13 | 34 |
Earnings From Equity Investments | - | 1 | - | - | - | - |
Other Non Operating Income (Expenses) | - | -2 | -4 | -3 | -1 | -1 |
EBT Excluding Unusual Items | 10,287 | 8,563 | 6,451 | 5,779 | 4,820 | 3,685 |
Impairment of Goodwill | - | - | - | 71 | - | - |
Gain (Loss) on Sale of Investments | - | -10 | 464 | - | -1 | -36 |
Gain (Loss) on Sale of Assets | - | -43 | -11 | -13 | -27 | -13 |
Asset Writedown | - | - | 2 | 37 | -7 | - |
Pretax Income | 10,287 | 8,510 | 6,906 | 5,874 | 4,785 | 3,636 |
Income Tax Expense | 3,326 | 2,583 | 2,280 | 1,601 | 1,532 | 1,160 |
Earnings From Continuing Operations | 6,961 | 5,927 | 4,626 | 4,273 | 3,253 | 2,476 |
Earnings From Discontinued Operations | 1,345 | 1,454 | - | - | - | - |
Net Income to Company | 8,306 | 7,381 | 4,626 | 4,273 | 3,253 | 2,476 |
Minority Interest in Earnings | -82 | -106 | -19 | -6 | 5 | - |
Net Income | 8,224 | 7,275 | 4,607 | 4,267 | 3,258 | 2,476 |
Net Income to Common | 8,224 | 7,275 | 4,607 | 4,267 | 3,258 | 2,476 |
Net Income Growth | 83.08% | 57.91% | 7.97% | 30.97% | 31.58% | 62.04% |
Shares Outstanding (Basic) | 65 | 65 | 64 | 60 | 56 | 53 |
Shares Outstanding (Diluted) | 66 | 66 | 66 | 63 | 60 | 57 |
Shares Change (YoY) | 0.01% | 0.21% | 4.47% | 5.15% | 5.30% | 11.73% |
EPS (Basic) | 125.77 | 111.33 | 71.75 | 71.16 | 57.93 | 46.54 |
EPS (Diluted) | 124.55 | 110.22 | 69.95 | 67.69 | 54.35 | 43.48 |
EPS Growth | 83.04% | 57.57% | 3.34% | 24.55% | 25.00% | 45.01% |
Free Cash Flow | 8,534 | 12,566 | -910 | 3,240 | 3,362 | 1,792 |
Free Cash Flow Per Share | 129.24 | 190.38 | -13.82 | 51.39 | 56.07 | 31.47 |
Dividend Per Share | 16.000 | 16.000 | 14.000 | 12.000 | 10.000 | - |
Dividend Growth | 14.29% | 14.29% | 16.67% | 20.00% | - | - |
Gross Margin | 55.67% | 57.16% | 59.46% | 57.03% | 57.71% | 57.36% |
Operating Margin | 22.27% | 21.00% | 20.14% | 21.11% | 22.32% | 22.12% |
Profit Margin | 16.93% | 17.44% | 14.23% | 15.34% | 14.94% | 14.76% |
Free Cash Flow Margin | 17.56% | 30.12% | -2.81% | 11.65% | 15.41% | 10.69% |
EBITDA | 13,910 | 11,557 | 8,759 | 7,885 | 6,537 | 4,877 |
EBITDA Margin | 28.63% | 27.70% | 27.05% | 28.35% | 29.97% | 29.08% |
D&A For EBITDA | 3,090 | 2,796 | 2,237 | 2,016 | 1,669 | 1,168 |
EBIT | 10,820 | 8,761 | 6,522 | 5,869 | 4,868 | 3,709 |
EBIT Margin | 22.27% | 21.00% | 20.14% | 21.11% | 22.32% | 22.12% |
Effective Tax Rate | 32.33% | 30.35% | 33.02% | 27.26% | 32.02% | 31.90% |
Advertising Expenses | - | 369 | 268 | 286 | 218 | 139 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.