Fujimi Incorporated (TYO:5384)

Fujimi Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	65,253	62,503	51,423	58,394	51,731	41,956
Revenue Growth (YoY)	14.85%	21.55%	-11.94%	12.88%	23.30%	9.24%
Cost of Revenue	36,226	35,052	29,078	31,206	27,343	22,951
Gross Profit	29,027	27,451	22,345	27,188	24,388	19,005
Selling, General & Admin	15,371	14,561	12,974	13,093	11,467	10,507
Operating Expenses	16,480	15,670	14,095	13,944	12,328	11,366
Operating Income	12,547	11,781	8,250	13,244	12,060	7,639
Interest Expense	-43	-3	-5	-7	-6	-
Interest & Investment Income	373	363	272	141	80	100
Currency Exchange Gain (Loss)	7	47	375	322	183	-122
Other Non Operating Income (Expenses)	145	193	72	-64	102	61
EBT Excluding Unusual Items	13,029	12,381	8,964	13,636	12,419	7,678
Gain (Loss) on Sale of Investments	-103	-103	-	-42	-	-
Gain (Loss) on Sale of Assets	-41	-29	-7	-	70	30
Asset Writedown	-	-	-245	-	-	-467
Other Unusual Items	-52	-	-	-88	-108	-
Pretax Income	12,833	12,249	8,712	13,506	12,381	7,241
Income Tax Expense	3,066	2,808	2,213	2,912	3,225	1,634
Earnings From Continuing Operations	9,767	9,441	6,499	10,594	9,156	5,607
Minority Interest in Earnings	-38	-13	-	-	-	-
Net Income	9,729	9,428	6,499	10,594	9,156	5,607
Net Income to Common	9,729	9,428	6,499	10,594	9,156	5,607
Net Income Growth	29.86%	45.07%	-38.65%	15.71%	63.30%	31.31%
Shares Outstanding (Basic)	74	74	74	74	74	74
Shares Outstanding (Diluted)	74	74	74	74	74	74
Shares Change (YoY)	-	-	-0.09%	0.12%	0.00%	0.14%
EPS (Basic)	131.15	127.09	87.61	142.67	123.45	75.60
EPS (Diluted)	131.15	127.09	87.61	142.67	123.45	75.60
EPS Growth	29.86%	45.07%	-38.60%	15.57%	63.29%	31.12%
Free Cash Flow	-8,294	413	3,770	5,626	7,739	7,546
Free Cash Flow Per Share	-111.80	5.57	50.82	75.77	104.35	101.75
Dividend Per Share	73.340	73.340	73.340	73.333	61.667	38.333
Dividend Growth	-	-	0.01%	18.92%	60.87%	32.18%
Gross Margin	44.48%	43.92%	43.45%	46.56%	47.14%	45.30%
Operating Margin	19.23%	18.85%	16.04%	22.68%	23.31%	18.21%
Profit Margin	14.91%	15.08%	12.64%	18.14%	17.70%	13.36%
Free Cash Flow Margin	-12.71%	0.66%	7.33%	9.63%	14.96%	17.99%
EBITDA	14,694	13,799	10,311	14,974	13,721	9,326
EBITDA Margin	22.52%	22.08%	20.05%	25.64%	26.52%	22.23%
D&A For EBITDA	2,147	2,018	2,061	1,730	1,661	1,687
EBIT	12,547	11,781	8,250	13,244	12,060	7,639
EBIT Margin	19.23%	18.85%	16.04%	22.68%	23.31%	18.21%
Effective Tax Rate	23.89%	22.92%	25.40%	21.56%	26.05%	22.57%

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