Nasu Denki-Tekko Co., Ltd. (TYO:5922)

Nasu Denki-Tekko 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	23,823	22,939	23,334	22,056	22,957	21,588
Revenue Growth (YoY)	2.63%	-1.69%	5.79%	-3.92%	6.34%	-0.42%
Cost of Revenue	18,777	18,063	18,558	17,449	17,790	17,503
Gross Profit	5,046	4,876	4,776	4,607	5,167	4,085
Selling, General & Admin	1,766	1,780	1,778	1,815	1,918	1,926
Research & Development	233	233	257	248	303	296
Operating Expenses	2,078	2,092	2,128	2,161	2,427	2,305
Operating Income	2,968	2,784	2,648	2,446	2,740	1,780
Interest Expense	-92	-87	-78	-81	-89	-82
Interest & Investment Income	175	109	87	82	68	61
Other Non Operating Income (Expenses)	140	132	109	45	249	20
EBT Excluding Unusual Items	3,191	2,938	2,766	2,492	2,968	1,779
Gain (Loss) on Sale of Investments	-2	401	-	-	-	-3
Gain (Loss) on Sale of Assets	-	-	11	3	103	-43
Other Unusual Items	-124	-316	-8	218	-	-87
Pretax Income	3,065	3,023	2,769	2,713	3,071	1,646
Income Tax Expense	1,008	1,108	887	824	487	554
Earnings From Continuing Operations	2,057	1,915	1,882	1,889	2,584	1,092
Minority Interest in Earnings	-42	-30	-32	-33	-10	-23
Net Income	2,015	1,885	1,850	1,856	2,574	1,069
Net Income to Common	2,015	1,885	1,850	1,856	2,574	1,069
Net Income Growth	-3.96%	1.89%	-0.32%	-27.89%	140.79%	-79.78%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	-0.00%	-	-0.01%	-0.01%	-0.01%	-0.00%
EPS (Basic)	1727.68	1616.18	1586.18	1591.23	2206.67	916.37
EPS (Diluted)	1727.68	1616.18	1586.18	1591.23	2206.67	916.37
EPS Growth	-3.95%	1.89%	-0.32%	-27.89%	140.81%	-79.78%
Free Cash Flow	537	439	719	697	3,094	-1,051
Free Cash Flow Per Share	460.43	376.39	616.47	597.57	2652.47	-900.95
Dividend Per Share	450.000	450.000	270.000	200.000	100.000	100.000
Dividend Growth	66.67%	66.67%	35.00%	100.00%	-	-
Gross Margin	21.18%	21.26%	20.47%	20.89%	22.51%	18.92%
Operating Margin	12.46%	12.14%	11.35%	11.09%	11.94%	8.24%
Profit Margin	8.46%	8.22%	7.93%	8.42%	11.21%	4.95%
Free Cash Flow Margin	2.25%	1.91%	3.08%	3.16%	13.48%	-4.87%
EBITDA	4,485	4,249	3,810	3,456	3,901	2,797
EBITDA Margin	18.83%	18.52%	16.33%	15.67%	16.99%	12.96%
D&A For EBITDA	1,517	1,465	1,162	1,010	1,161	1,017
EBIT	2,968	2,784	2,648	2,446	2,740	1,780
EBIT Margin	12.46%	12.14%	11.35%	11.09%	11.94%	8.24%
Effective Tax Rate	32.89%	36.65%	32.03%	30.37%	15.86%	33.66%

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