Danto Holdings Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	4,915	5,315	5,554	4,644	5,018
Revenue Growth (YoY)	-7.53%	-4.30%	19.60%	-7.45%	-7.33%
Cost of Revenue	3,453	3,959	4,002	3,507	3,509
Gross Profit	1,462	1,356	1,552	1,137	1,509
Selling, General & Admin	2,054	2,254	2,320	2,097	2,324
Operating Expenses	2,142	2,343	2,412	2,181	2,407
Operating Income	-680	-987	-860	-1,044	-898
Interest Expense	-11	-8	-5	-5	-6
Interest & Investment Income	44	49	43	40	31
Earnings From Equity Investments	-	-30	-135	-348	-445
Currency Exchange Gain (Loss)	-	-4	14	279	247
Other Non Operating Income (Expenses)	1	-10	-7	-7	46
EBT Excluding Unusual Items	-646	-990	-950	-1,085	-1,025
Gain (Loss) on Sale of Investments	-20	345	-	-1	25
Gain (Loss) on Sale of Assets	1,838	609	3	739	-6
Asset Writedown	-69	-34	-	2	-
Other Unusual Items	-383	38	-	19	-
Pretax Income	720	-32	-947	-326	-1,006
Income Tax Expense	231	36	59	34	32
Earnings From Continuing Operations	489	-68	-1,006	-360	-1,038
Minority Interest in Earnings	251	101	51	-10	71
Net Income	740	33	-955	-370	-967
Net Income to Common	740	33	-955	-370	-967
Net Income Growth	2142.42%	-	-	-	-
Shares Outstanding (Basic)	32	32	32	30	30
Shares Outstanding (Diluted)	32	32	32	30	30
Shares Change (YoY)	-0.21%	-0.96%	9.33%	-	-
EPS (Basic)	23.08	1.03	-29.44	-12.47	-32.60
EPS (Diluted)	23.08	1.03	-29.44	-12.47	-32.60
EPS Growth	2147.04%	-	-	-	-
Free Cash Flow	-317	-995	-2,089	-1,985	3,653
Free Cash Flow Per Share	-9.89	-30.98	-64.41	-66.91	123.14
Gross Margin	29.75%	25.51%	27.94%	24.48%	30.07%
Operating Margin	-13.84%	-18.57%	-15.48%	-22.48%	-17.90%
Profit Margin	15.06%	0.62%	-17.20%	-7.97%	-19.27%
Free Cash Flow Margin	-6.45%	-18.72%	-37.61%	-42.74%	72.80%
EBITDA	-454	-747	-644	-816	-663
EBITDA Margin	-9.24%	-14.05%	-11.59%	-17.57%	-13.21%
D&A For EBITDA	226	240	216	228	235
EBIT	-680	-987	-860	-1,044	-898
EBIT Margin	-13.84%	-18.57%	-15.48%	-22.48%	-17.89%
Effective Tax Rate	32.08%	-	-	-	-
Advertising Expenses	128	167	81	63	69

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.