F&M Co.,Ltd. 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	20,807	17,066	14,861	12,699	10,875
Revenue Growth (YoY)	21.92%	14.84%	17.03%	16.77%	33.21%
Cost of Revenue	6,734	5,474	5,071	4,006	3,526
Gross Profit	14,073	11,592	9,790	8,693	7,349
Selling, General & Admin	10,215	8,852	7,616	6,095	5,094
Operating Expenses	10,215	8,875	7,662	6,091	5,105
Operating Income	3,858	2,717	2,128	2,602	2,244
Interest & Investment Income	34	18	9	7	8
Other Non Operating Income (Expenses)	7	6	7	11	5
EBT Excluding Unusual Items	3,899	2,741	2,144	2,620	2,257
Gain (Loss) on Sale of Investments	-1	-	89	-	-
Other Unusual Items	2	1	-	-	1
Pretax Income	3,900	2,742	2,233	2,620	2,258
Income Tax Expense	1,075	928	624	739	710
Net Income	2,825	1,814	1,609	1,881	1,548
Net Income to Common	2,825	1,814	1,609	1,881	1,548
Net Income Growth	55.73%	12.74%	-14.46%	21.51%	83.63%
Shares Outstanding (Basic)	15	15	15	15	15
Shares Outstanding (Diluted)	15	15	15	15	15
Shares Change (YoY)	0.61%	0.76%	-	0.03%	0.28%
EPS (Basic)	190.97	123.37	110.26	128.90	106.22
EPS (Diluted)	190.97	123.37	110.26	128.90	106.13
EPS Growth	54.79%	11.89%	-14.46%	21.45%	83.05%
Free Cash Flow	4,973	3,546	2,898	2,806	2,703
Free Cash Flow Per Share	336.18	241.17	198.59	192.29	185.29
Dividend Per Share	-	40.000	38.000	34.000	30.000
Dividend Growth	-	5.26%	11.77%	13.33%	7.14%
Gross Margin	67.64%	67.92%	65.88%	68.45%	67.58%
Operating Margin	18.54%	15.92%	14.32%	20.49%	20.63%
Profit Margin	13.58%	10.63%	10.83%	14.81%	14.23%
Free Cash Flow Margin	23.90%	20.78%	19.50%	22.10%	24.86%
EBITDA	5,902	4,348	3,424	3,566	2,997
EBITDA Margin	28.37%	25.48%	23.04%	28.08%	27.56%
D&A For EBITDA	2,044	1,631	1,296	964	753
EBIT	3,858	2,717	2,128	2,602	2,244
EBIT Margin	18.54%	15.92%	14.32%	20.49%	20.63%
Effective Tax Rate	27.56%	33.84%	27.94%	28.21%	31.44%

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