Nippon Seiro Co., Ltd. (TYO:5010)
Japan · Delayed Price · Currency is JPY 313.00
+2.00 (0.64%)
Oct 9, 2026, 3:30 PM JST
Nippon Seiro 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 | Jun '26 Jun 30, 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 |
| 20,333 | 19,776 | 22,045 | 21,704 | 38,457 | 27,918 | |
Revenue Growth | 0.41% | -10.29% | 1.57% | -43.56% | 37.75% | 25.56% |
Cost of Revenue | 15,539 | 16,226 | 17,470 | 19,743 | 37,065 | 24,354 |
Gross Profit | 4,794 | 3,550 | 4,575 | 1,961 | 1,392 | 3,564 |
Selling, General & Admin | 2,419 | 2,377 | 2,329 | 2,513 | 3,435 | 2,976 |
Operating Expenses | 2,419 | 2,377 | 2,329 | 2,513 | 3,435 | 2,976 |
Operating Income | 2,375 | 1,173 | 2,246 | -552 | -2,043 | 588 |
Interest Expense | -509 | -566 | -572 | -294 | -187 | -167 |
Interest & Investment Income | 25 | 24 | 30 | 8 | 17 | 15 |
Currency Exchange Gain (Loss) | -35 | 31 | -35 | 47 | -80 | 37 |
Other Non Operating Income (Expenses) | 18 | 18 | 13 | 5 | 30 | 56 |
EBT Excluding Unusual Items | 1,874 | 680 | 1,682 | -786 | -2,263 | 529 |
Gain (Loss) on Sale of Investments | - | - | - | 142 | 3 | - |
Gain (Loss) on Sale of Assets | - | - | - | 29 | - | - |
Asset Writedown | -312 | -68 | -28 | -156 | - | -62 |
Other Unusual Items | 4 | 8 | 5 | -573 | 3 | 6 |
Pretax Income | 1,566 | 620 | 1,659 | -1,344 | -2,257 | 473 |
Income Tax Expense | -21 | -77 | -117 | -123 | 111 | 29 |
Net Income | 1,587 | 697 | 1,776 | -1,221 | -2,368 | 444 |
Net Income to Common | 1,587 | 697 | 1,776 | -1,221 | -2,368 | 444 |
Net Income Growth | 33.70% | -60.76% | - | - | - | - |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Outstanding (Diluted) | 30 | 33 | 34 | 20 | 20 | 20 |
Shares Change | -17.81% | -4.51% | 74.30% | - | - | - |
EPS (Basic) | 80.36 | 35.29 | 89.93 | -61.83 | -119.90 | 22.48 |
EPS (Diluted) | 58.41 | 27.96 | 58.62 | -61.83 | -119.90 | 22.48 |
EPS Growth | 50.48% | -52.31% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 1,410 | 3,186 | 2,792 | 471 | -1,979 | -29 |
Free Cash Flow Per Share | 46.37 | 96.93 | 81.11 | 23.85 | -100.21 | -1.47 |
Dividend Per Share | - | - | - | - | 2.500 | 2.500 |
Dividend Growth | - | - | - | - | 0% | - |
Gross Margin | 23.58% | 17.95% | 20.75% | 9.04% | 3.62% | 12.77% |
Operating Margin | 11.68% | 5.93% | 10.19% | -2.54% | -5.31% | 2.11% |
Profit Margin | 7.80% | 3.52% | 8.06% | -5.63% | -6.16% | 1.59% |
Free Cash Flow Margin | 6.93% | 16.11% | 12.67% | 2.17% | -5.15% | -0.10% |
EBITDA | 3,204 | 2,035 | 3,192 | 505 | -1,065 | 1,574 |
EBITDA Margin | 15.76% | 10.29% | 14.48% | 2.33% | -2.77% | 5.64% |
D&A For EBITDA | 829 | 862 | 946 | 1,057 | 978 | 986 |
EBIT | 2,375 | 1,173 | 2,246 | -552 | -2,043 | 588 |
EBIT Margin | 11.68% | 5.93% | 10.19% | -2.54% | -5.31% | 2.11% |
Effective Tax Rate | - | - | - | - | - | 6.13% |