EM Systems Co., Ltd. (TYO:4820)
Japan · Delayed Price · Currency is JPY 498.00
+7.00 (1.43%)
Jun 3, 2026, 3:30 PM JST
EM Systems 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 | Mar '26 Mar 31, 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 |
| 21,983 | 23,658 | 24,837 | 20,355 | 16,919 | 14,436 | |
Revenue Growth (YoY) | -15.38% | -4.75% | 22.02% | 20.31% | 17.20% | 7.95% |
Cost of Revenue | 11,571 | 11,779 | 11,275 | 10,433 | 8,644 | 7,345 |
Gross Profit | 10,412 | 11,879 | 13,562 | 9,922 | 8,275 | 7,091 |
Selling, General & Admin | 7,628 | 7,778 | 8,685 | 7,279 | 5,690 | 5,016 |
Research & Development | 18 | 18 | 13 | 8 | - | 20 |
Amortization of Goodwill & Intangibles | 209 | 209 | 209 | 209 | 97 | 97 |
Other Operating Expenses | - | - | - | -1 | 18 | 18 |
Operating Expenses | 8,052 | 8,202 | 9,097 | 7,591 | 5,879 | 5,219 |
Operating Income | 2,360 | 3,677 | 4,465 | 2,331 | 2,396 | 1,872 |
Interest Expense | -3 | -5 | -8 | -7 | -4 | - |
Interest & Investment Income | 54 | 46 | 22 | 16 | 12 | 192 |
Earnings From Equity Investments | - | - | - | -35 | -218 | - |
Other Non Operating Income (Expenses) | 590 | 595 | 703 | 563 | 605 | 543 |
EBT Excluding Unusual Items | 3,001 | 4,313 | 5,182 | 2,868 | 2,791 | 2,607 |
Gain (Loss) on Sale of Investments | -273 | -273 | - | -140 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | -1 | - | - |
Asset Writedown | -471 | -414 | -1,488 | -9 | -2 | -8 |
Other Unusual Items | -2 | -2 | -1 | 31 | - | - |
Pretax Income | 2,255 | 3,624 | 3,693 | 2,749 | 2,789 | 2,599 |
Income Tax Expense | 774 | 1,160 | 1,246 | 766 | 914 | 787 |
Earnings From Continuing Operations | 1,481 | 2,464 | 2,447 | 1,983 | 1,875 | 1,812 |
Minority Interest in Earnings | -13 | -12 | -22 | -21 | 18 | 17 |
Net Income | 1,468 | 2,452 | 2,425 | 1,962 | 1,893 | 1,829 |
Net Income to Common | 1,468 | 2,452 | 2,425 | 1,962 | 1,893 | 1,829 |
Net Income Growth | -50.95% | 1.11% | 23.60% | 3.65% | 3.50% | 42.45% |
Shares Outstanding (Basic) | 69 | 69 | 70 | 71 | 71 | 71 |
Shares Outstanding (Diluted) | 69 | 69 | 70 | 71 | 71 | 71 |
Shares Change (YoY) | -0.89% | -1.44% | -0.67% | -0.17% | -0.43% | -0.20% |
EPS (Basic) | 21.21 | 35.44 | 34.54 | 27.76 | 26.74 | 25.72 |
EPS (Diluted) | 21.13 | 35.32 | 34.43 | 27.68 | 26.66 | 25.64 |
EPS Growth | -50.50% | 2.58% | 24.39% | 3.83% | 3.98% | 42.77% |
Free Cash Flow | - | 1,073 | 5,359 | 1,414 | 2,407 | 1,596 |
Free Cash Flow Per Share | - | 15.46 | 76.09 | 19.94 | 33.89 | 22.37 |
Dividend Per Share | 39.000 | 39.000 | 35.000 | 14.000 | 12.000 | 11.000 |
Dividend Growth | 11.43% | 11.43% | 150.00% | 16.67% | 9.09% | - |
Gross Margin | 47.36% | 50.21% | 54.60% | 48.74% | 48.91% | 49.12% |
Operating Margin | 10.74% | 15.54% | 17.98% | 11.45% | 14.16% | 12.97% |
Profit Margin | 6.68% | 10.36% | 9.76% | 9.64% | 11.19% | 12.67% |
Free Cash Flow Margin | - | 4.54% | 21.58% | 6.95% | 14.23% | 11.06% |
EBITDA | 3,588 | 4,972 | 6,029 | 3,789 | 3,366 | 2,845 |
EBITDA Margin | 16.32% | 21.02% | 24.27% | 18.62% | 19.89% | 19.71% |
D&A For EBITDA | 1,228 | 1,295 | 1,564 | 1,458 | 970 | 973 |
EBIT | 2,360 | 3,677 | 4,465 | 2,331 | 2,396 | 1,872 |
EBIT Margin | 10.74% | 15.54% | 17.98% | 11.45% | 14.16% | 12.97% |
Effective Tax Rate | 34.32% | 32.01% | 33.74% | 27.87% | 32.77% | 30.28% |
Advertising Expenses | - | 243 | 319 | 597 | 457 | 133 |