JustSystems Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	51,515	44,551	40,985	41,950	41,676
Revenue Growth (YoY)	15.63%	8.70%	-2.30%	0.66%	1.22%
Cost of Revenue	10,240	9,779	8,557	8,777	9,799
Gross Profit	41,275	34,772	32,428	33,173	31,877
Selling, General & Admin	18,318	16,250	14,728	12,862	13,688
Research & Development	465	487	657	1,276	1,023
Operating Expenses	18,783	16,737	15,385	14,138	14,711
Operating Income	22,492	18,035	17,043	19,035	17,166
Interest & Investment Income	466	163	96	80	22
Currency Exchange Gain (Loss)	116	-53	220	69	80
Other Non Operating Income (Expenses)	26	13	24	33	48
EBT Excluding Unusual Items	23,100	18,158	17,383	19,217	17,316
Gain (Loss) on Sale of Investments	-	-	15	1	2
Asset Writedown	-935	-	-	-	-
Other Unusual Items	-354	-	-	-	-
Pretax Income	21,811	18,158	17,398	19,218	17,318
Income Tax Expense	6,719	5,831	5,762	5,817	5,153
Net Income	15,092	12,327	11,636	13,401	12,165
Net Income to Common	15,092	12,327	11,636	13,401	12,165
Net Income Growth	22.43%	5.94%	-13.17%	10.16%	11.03%
Shares Outstanding (Basic)	64	64	64	64	64
Shares Outstanding (Diluted)	64	64	64	64	64
EPS (Basic)	234.99	191.94	181.18	208.66	189.42
EPS (Diluted)	234.99	191.94	181.18	208.66	189.42
EPS Growth	22.43%	5.94%	-13.17%	10.16%	11.03%
Free Cash Flow	19,111	14,977	13,029	16,801	14,065
Free Cash Flow Per Share	297.57	233.20	202.87	261.60	219.00
Dividend Per Share	-	22.000	20.000	18.000	16.000
Dividend Growth	-	10.00%	11.11%	12.50%	23.08%
Gross Margin	80.12%	78.05%	79.12%	79.08%	76.49%
Operating Margin	43.66%	40.48%	41.58%	45.38%	41.19%
Profit Margin	29.30%	27.67%	28.39%	31.95%	29.19%
Free Cash Flow Margin	37.10%	33.62%	31.79%	40.05%	33.75%
EBITDA	25,426	20,491	19,275	21,085	19,036
EBITDA Margin	49.36%	45.99%	47.03%	50.26%	45.68%
D&A For EBITDA	2,934	2,456	2,232	2,050	1,870
EBIT	22,492	18,035	17,043	19,035	17,166
EBIT Margin	43.66%	40.48%	41.58%	45.38%	41.19%
Effective Tax Rate	30.80%	32.11%	33.12%	30.27%	29.75%
Advertising Expenses	11,086	9,518	8,194	6,365	7,270

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