Yodoko, Ltd. (TYO:5451)

Yodoko Income Statement

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

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Revenue	195,373	208,460	203,957	220,314	201,655
Revenue Growth (YoY)	-6.28%	2.21%	-7.42%	9.25%	34.12%
Cost of Revenue	160,842	174,311	172,188	187,650	168,471
Gross Profit	34,531	34,149	31,769	32,664	33,184
Selling, General & Admin	22,663	20,260	19,229	19,699	18,499
Other Operating Expenses	-	-	522	299	335
Operating Expenses	22,663	20,260	19,751	19,998	18,834
Operating Income	11,868	13,889	12,018	12,666	14,350
Interest Expense	-78	-86	-109	-118	-67
Interest & Investment Income	1,910	1,916	1,610	1,558	1,424
Earnings From Equity Investments	219	494	535	542	589
Currency Exchange Gain (Loss)	-148	138	54	601	404
Other Non Operating Income (Expenses)	264	227	62	27	417
EBT Excluding Unusual Items	14,035	16,578	14,170	15,276	17,117
Gain (Loss) on Sale of Investments	5,246	4,649	1,031	2,408	796
Gain (Loss) on Sale of Assets	76	-161	445	16	-362
Asset Writedown	-205	-371	-	-835	-459
Other Unusual Items	-1	-1	-7,565	-	-1
Pretax Income	19,151	20,694	8,081	16,865	17,091
Income Tax Expense	1,053	5,666	2,210	4,973	4,831
Earnings From Continuing Operations	18,098	15,028	5,871	11,892	12,260
Minority Interest in Earnings	-694	-1,529	-1,415	-1,299	-2,471
Net Income	17,404	13,499	4,456	10,593	9,789
Net Income to Common	17,404	13,499	4,456	10,593	9,789
Net Income Growth	28.93%	202.94%	-57.93%	8.21%	56.42%
Shares Outstanding (Basic)	144	145	144	144	144
Shares Outstanding (Diluted)	145	145	145	145	145
Shares Change (YoY)	-0.13%	0.04%	0.05%	0.07%	-0.79%
EPS (Basic)	120.49	93.40	30.86	73.42	67.96
EPS (Diluted)	120.30	93.19	30.77	73.20	67.68
EPS Growth	29.09%	202.83%	-57.96%	8.15%	57.67%
Free Cash Flow	14,363	5,928	17,806	11,165	-18,584
Free Cash Flow Per Share	99.28	40.92	122.97	77.15	-128.50
Dividend Per Share	-	70.200	40.000	22.200	20.400
Dividend Growth	-	75.50%	80.18%	8.82%	36.00%
Gross Margin	17.67%	16.38%	15.58%	14.83%	16.46%
Operating Margin	6.08%	6.66%	5.89%	5.75%	7.12%
Profit Margin	8.91%	6.48%	2.19%	4.81%	4.85%
Free Cash Flow Margin	7.35%	2.84%	8.73%	5.07%	-9.22%
EBITDA	16,692	18,540	16,819	17,708	18,504
EBITDA Margin	8.54%	8.89%	8.25%	8.04%	9.18%
D&A For EBITDA	4,824	4,651	4,801	5,042	4,154
EBIT	11,868	13,889	12,018	12,666	14,350
EBIT Margin	6.07%	6.66%	5.89%	5.75%	7.12%
Effective Tax Rate	5.50%	27.38%	27.35%	29.49%	28.27%

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