Nihon Seiko Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	39,335	25,179	15,589	15,923	17,097	11,247
Revenue Growth (YoY)	83.77%	61.52%	-2.10%	-6.87%	52.01%	3.06%
Cost of Revenue	29,698	20,227	13,800	13,998	13,815	9,130
Gross Profit	9,637	4,952	1,789	1,925	3,282	2,117
Selling, General & Admin	1,493	1,314	1,077	984	1,076	908
Research & Development	-	-	-	113	-	-
Operating Expenses	1,533	1,354	1,114	1,122	1,091	922
Operating Income	8,104	3,598	675	803	2,191	1,195
Interest Expense	-73	-41	-18	-17	-15	-11
Interest & Investment Income	8	6	3	4	3	3
Currency Exchange Gain (Loss)	-25	-37	22	-9	19	3
Other Non Operating Income (Expenses)	22	5	22	9	47	17
EBT Excluding Unusual Items	8,036	3,531	704	790	2,245	1,207
Gain (Loss) on Sale of Assets	-	-	-	-	1	1
Asset Writedown	-3	-1	-12	-1	-4	-24
Other Unusual Items	-	-	-	-	-	-1
Pretax Income	8,033	3,530	692	789	2,242	1,183
Income Tax Expense	2,450	1,074	190	308	702	370
Net Income	5,583	2,456	502	481	1,540	813
Net Income to Common	5,583	2,456	502	481	1,540	813
Net Income Growth	306.63%	389.24%	4.37%	-68.77%	89.42%	184.27%
Shares Outstanding (Basic)	10	10	10	10	10	10
Shares Outstanding (Diluted)	10	10	10	10	10	10
Shares Change (YoY)	0.15%	0.16%	0.08%	-0.00%	-0.01%	-0.01%
EPS (Basic)	569.97	250.99	51.39	49.28	157.76	83.28
EPS (Diluted)	569.97	250.99	51.39	49.28	157.76	83.28
EPS Growth	306.03%	388.46%	4.28%	-68.77%	89.43%	184.29%
Free Cash Flow	-	-1,542	-1	-495	-221	942
Free Cash Flow Per Share	-	-157.59	-0.10	-50.71	-22.64	96.50
Dividend Per Share	67.500	40.000	20.000	30.000	35.000	16.250
Dividend Growth	170.00%	100.00%	-33.33%	-14.29%	115.39%	-13.33%
Gross Margin	24.50%	19.67%	11.48%	12.09%	19.20%	18.82%
Operating Margin	20.60%	14.29%	4.33%	5.04%	12.81%	10.63%
Profit Margin	14.19%	9.75%	3.22%	3.02%	9.01%	7.23%
Free Cash Flow Margin	-	-6.12%	-0.01%	-3.11%	-1.29%	8.38%
EBITDA	8,887	4,269	1,197	1,334	2,650	1,609
EBITDA Margin	22.59%	16.96%	7.68%	8.38%	15.50%	14.31%
D&A For EBITDA	782.75	671	522	531	459	414
EBIT	8,104	3,598	675	803	2,191	1,195
EBIT Margin	20.60%	14.29%	4.33%	5.04%	12.81%	10.63%
Effective Tax Rate	30.50%	30.43%	27.46%	39.04%	31.31%	31.28%

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