Nippon Shindo Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2015	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Jun '15 Jun 30, 2015	Mar '15 Mar 31, 2015	Mar '14 Mar 31, 2014	Mar '13 Mar 31, 2013	Mar '12 Mar 31, 2012	Mar '11 Mar 31, 2011
Revenue	16,217	16,213	13,263	14,269	17,716	20,318
Revenue Growth (YoY)	11.51%	22.24%	-7.05%	-19.46%	-12.81%	42.81%
Cost of Revenue	15,385	15,364	12,780	13,507	16,422	18,304
Gross Profit	832	849	483	762	1,294	2,014
Selling, General & Admin	712	724	706	829	878	867
Other Operating Expenses	34	34	27	13	18	22
Operating Expenses	786	798	780	855	912	908
Operating Income	46	51	-297	-93	382	1,106
Interest Expense	-13	-18	-28	-33	-66	-67
Interest & Investment Income	20	19	22	19	18	48
Other Non Operating Income (Expenses)	53	6	13	4	-13	-17
EBT Excluding Unusual Items	106	58	-290	-103	321	1,070
Gain (Loss) on Sale of Investments	-1	13	-	-	-	-4
Gain (Loss) on Sale of Assets	1	2	26	-	-1	-1
Asset Writedown	-871	-908	-	-	-10,131	-3
Other Unusual Items	-	-	-	-	10,127	-
Pretax Income	-765	-835	-264	-103	316	1,062
Income Tax Expense	-424	-423	68	-24	77	448
Earnings From Continuing Operations	-341	-412	-332	-79	239	614
Net Income	-341	-412	-332	-79	239	614
Net Income to Common	-341	-412	-332	-79	239	614
Net Income Growth	-	-	-	-	-61.08%	94.34%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	-0.01%	-0.01%	-0.00%	-0.00%	-0.01%	-0.01%
EPS (Basic)	-144.43	-174.50	-140.60	-33.46	101.21	260.00
EPS (Diluted)	-144.43	-174.50	-140.60	-33.46	101.21	260.00
EPS Growth	-	-	-	-	-61.07%	94.37%
Free Cash Flow	-	-271	1	116	1,066	-7,202
Free Cash Flow Per Share	-	-114.78	0.42	49.13	451.43	-3049.74
Dividend Per Share	-	-	-	-	20.000	40.000
Dividend Growth	-	-	-	-	-50.00%	33.33%
Gross Margin	5.13%	5.24%	3.64%	5.34%	7.30%	9.91%
Operating Margin	0.28%	0.32%	-2.24%	-0.65%	2.16%	5.44%
Profit Margin	-2.10%	-2.54%	-2.50%	-0.55%	1.35%	3.02%
Free Cash Flow Margin	-	-1.67%	0.01%	0.81%	6.02%	-35.45%
EBITDA	279	293	-19	89	563	1,341
EBITDA Margin	1.72%	1.81%	-0.14%	0.62%	3.18%	6.60%
D&A For EBITDA	233	242	278	182	181	235
EBIT	46	51	-297	-93	382	1,106
EBIT Margin	0.28%	0.32%	-2.24%	-0.65%	2.16%	5.44%
Effective Tax Rate	-	-	-	-	24.37%	42.19%

Updated Aug 12, 2015. Source: S&P Global Market Intelligence. Standard template. Financial Sources.