Fuji Media Holdings, Inc. (TYO:4676)

Fuji Media Holdings Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	531,349	550,761	566,443	535,641	525,087	519,941
Revenue Growth (YoY)	-6.29%	-2.77%	5.75%	2.01%	0.99%	-17.66%
Cost of Revenue	428,453	411,586	406,706	376,901	364,680	361,548
Gross Profit	102,896	139,175	159,737	158,740	160,407	158,393
Selling, General & Admin	111,131	120,541	125,931	127,181	126,927	142,015
Amortization of Goodwill & Intangibles	222	222	103	104	103	103
Operating Expenses	111,471	120,881	126,216	127,338	127,067	142,118
Operating Income	-8,575	18,294	33,521	31,402	33,340	16,275
Interest Expense	-2,979	-2,654	-1,875	-1,478	-1,477	-1,438
Interest & Investment Income	5,931	6,123	5,312	4,411	4,933	3,687
Earnings From Equity Investments	2,226	2,911	1,378	3,510	6,390	2,347
Other Non Operating Income (Expenses)	75	506	836	1,208	2,346	1,422
EBT Excluding Unusual Items	-3,322	25,180	39,172	39,053	45,532	22,293
Gain (Loss) on Sale of Investments	56,285	6,587	16,774	15,877	265	10,113
Gain (Loss) on Sale of Assets	-	-	-	-	141	-
Asset Writedown	-27,726	-28,057	-1,174	-316	-661	-7,384
Other Unusual Items	-5,541	-3,839	-372	10,127	-10,648	-3,756
Pretax Income	19,696	-129	54,400	64,741	34,629	21,266
Income Tax Expense	34,724	19,595	16,860	17,506	9,322	10,329
Earnings From Continuing Operations	-15,028	-19,724	37,540	47,235	25,307	10,937
Minority Interest in Earnings	-596	-410	-458	-380	-428	-825
Net Income	-15,624	-20,134	37,082	46,855	24,879	10,112
Net Income to Common	-15,624	-20,134	37,082	46,855	24,879	10,112
Net Income Growth	-	-	-20.86%	88.33%	146.03%	-75.52%
Shares Outstanding (Basic)	208	210	219	222	222	228
Shares Outstanding (Diluted)	208	210	219	222	222	228
Shares Change (YoY)	-3.23%	-4.01%	-1.49%	-0.01%	-2.54%	-1.41%
EPS (Basic)	-75.16	-95.74	169.27	210.69	111.85	44.31
EPS (Diluted)	-75.16	-95.74	169.27	210.69	111.85	44.31
EPS Growth	-	-	-19.66%	88.36%	152.45%	-75.17%
Free Cash Flow	-	-2,796	-49,910	12,161	15,916	4,804
Free Cash Flow Per Share	-	-13.30	-227.82	54.68	71.56	21.05
Dividend Per Share	25.000	50.000	48.000	40.000	38.000	36.000
Dividend Growth	-48.98%	4.17%	20.00%	5.26%	5.56%	-18.18%
Gross Margin	19.36%	25.27%	28.20%	29.64%	30.55%	30.46%
Operating Margin	-1.61%	3.32%	5.92%	5.86%	6.35%	3.13%
Profit Margin	-2.94%	-3.66%	6.55%	8.75%	4.74%	1.94%
Free Cash Flow Margin	-	-0.51%	-8.81%	2.27%	3.03%	0.92%
EBITDA	10,761	37,683	51,489	48,688	51,022	33,496
EBITDA Margin	2.02%	6.84%	9.09%	9.09%	9.72%	6.44%
D&A For EBITDA	19,336	19,389	17,968	17,286	17,682	17,221
EBIT	-8,575	18,294	33,521	31,402	33,340	16,275
EBIT Margin	-1.61%	3.32%	5.92%	5.86%	6.35%	3.13%
Effective Tax Rate	176.30%	-	30.99%	27.04%	26.92%	48.57%
Advertising Expenses	-	16,516	18,398	19,344	17,287	25,818

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