Kurimoto,Ltd. (TYO:5602)

Kurimoto,Ltd. 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	126,211	126,669	125,925	124,827	105,954	116,596
Revenue Growth (YoY)	1.06%	0.59%	0.88%	17.81%	-9.13%	6.09%
Cost of Revenue	92,409	93,386	94,465	95,477	80,615	90,582
Gross Profit	33,802	33,283	31,460	29,350	25,339	26,014
Selling, General & Admin	25,659	25,358	24,080	22,505	21,124	21,382
Operating Expenses	25,653	25,352	23,998	22,672	21,166	21,341
Operating Income	8,149	7,931	7,462	6,678	4,173	4,673
Interest Expense	-253	-211	-141	-152	-153	-150
Interest & Investment Income	888	834	463	415	368	331
Other Non Operating Income (Expenses)	-189	-79	30	-73	-210	-271
EBT Excluding Unusual Items	8,595	8,475	7,814	6,868	4,178	4,583
Gain (Loss) on Sale of Investments	1,489	386	127	46	15	-13
Gain (Loss) on Sale of Assets	-	-	-	-	-	-37
Asset Writedown	7	-	-	-28	-41	-
Other Unusual Items	423	740	2	-8	228	5
Pretax Income	10,514	9,601	7,943	6,878	4,380	4,538
Income Tax Expense	2,996	2,579	2,354	2,054	1,304	1,188
Earnings From Continuing Operations	7,518	7,022	5,589	4,824	3,076	3,350
Minority Interest in Earnings	-100	-117	-119	-97	-159	-176
Net Income	7,418	6,905	5,470	4,727	2,917	3,174
Net Income to Common	7,418	6,905	5,470	4,727	2,917	3,174
Net Income Growth	45.77%	26.23%	15.72%	62.05%	-8.10%	14.46%
Shares Outstanding (Basic)	61	61	61	61	61	61
Shares Outstanding (Diluted)	61	61	61	61	61	61
Shares Change (YoY)	0.27%	0.21%	-0.87%	0.06%	0.08%	-2.08%
EPS (Basic)	122.31	113.89	90.41	77.45	47.82	52.08
EPS (Diluted)	122.31	113.89	90.41	77.45	47.82	52.08
EPS Growth	45.38%	25.97%	16.73%	61.96%	-8.17%	16.89%
Free Cash Flow	2,077	-5,686	7,898	2,685	325	1,637
Free Cash Flow Per Share	34.24	-93.78	130.54	43.99	5.33	26.86
Dividend Per Share	65.000	57.000	34.000	18.000	14.000	14.000
Dividend Growth	18.61%	67.65%	88.89%	28.57%	-	16.67%
Gross Margin	26.78%	26.28%	24.98%	23.51%	23.91%	22.31%
Operating Margin	6.46%	6.26%	5.93%	5.35%	3.94%	4.01%
Profit Margin	5.88%	5.45%	4.34%	3.79%	2.75%	2.72%
Free Cash Flow Margin	1.65%	-4.49%	6.27%	2.15%	0.31%	1.40%
EBITDA	11,426	10,910	10,413	9,608	6,884	7,193
EBITDA Margin	9.05%	8.61%	8.27%	7.70%	6.50%	6.17%
D&A For EBITDA	3,277	2,979	2,951	2,930	2,711	2,520
EBIT	8,149	7,931	7,462	6,678	4,173	4,673
EBIT Margin	6.46%	6.26%	5.93%	5.35%	3.94%	4.01%
Effective Tax Rate	28.49%	26.86%	29.64%	29.86%	29.77%	26.18%

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