Elan Corporation (TYO:6099)
Japan · Delayed Price · Currency is JPY 783.00
+40.00 (5.38%)
Nov 5, 2026, 3:30 PM JST
Elan Corporation Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 59,742 | 55,448 | 47,514 | 41,426 | 36,265 | 31,635 | |
Revenue Growth | 11.86% | 16.70% | 14.70% | 14.23% | 14.64% | 21.41% |
Cost of Revenue | 46,452 | 43,574 | 36,797 | 31,674 | 27,238 | 23,759 |
Gross Profit | 13,289 | 11,874 | 10,717 | 9,751 | 9,027 | 7,876 |
Selling, General & Admin | 7,544 | 7,054 | 6,764 | 5,762 | 5,416 | 4,905 |
Operating Expenses | 8,140 | 7,650 | 7,139 | 6,086 | 5,636 | 5,078 |
Operating Income | 5,149 | 4,224 | 3,578 | 3,665 | 3,391 | 2,798 |
Interest Expense | -68.64 | -59 | -1.65 | - | - | - |
Interest & Investment Income | 613.29 | 30 | - | - | - | - |
Earnings From Equity Investments | -396 | -48 | - | - | - | - |
Currency Exchange Gain (Loss) | -21.22 | 19 | -61 | - | - | - |
Other Non Operating Income (Expenses) | 41.52 | 15 | 48.54 | 32.43 | 13.26 | 19 |
EBT Excluding Unusual Items | 5,318 | 4,181 | 3,564 | 3,698 | 3,404 | 2,817 |
Gain (Loss) on Sale of Investments | 32.78 | - | -18.46 | -12.89 | -381.47 | - |
Gain (Loss) on Sale of Assets | 3 | 3 | 3.28 | 0.2 | 1.03 | - |
Asset Writedown | 0.23 | - | -3.47 | -3.58 | -2.33 | - |
Other Unusual Items | - | - | - | - | 13.54 | - |
Pretax Income | 5,354 | 4,184 | 3,545 | 3,682 | 3,035 | 2,817 |
Income Tax Expense | 1,841 | 1,355 | 1,190 | 1,163 | 952.56 | 912 |
Earnings From Continuing Operations | 3,513 | 2,829 | 2,355 | 2,519 | 2,083 | 1,905 |
Minority Interest in Earnings | -17.57 | -62 | - | - | - | - |
Net Income | 3,495 | 2,767 | 2,355 | 2,519 | 2,083 | 1,905 |
Net Income to Common | 3,495 | 2,767 | 2,355 | 2,519 | 2,083 | 1,905 |
Net Income Growth | 37.35% | 17.51% | -6.51% | 20.94% | 9.33% | 31.74% |
Shares Outstanding (Basic) | 60 | 60 | 60 | 60 | 60 | 61 |
Shares Outstanding (Diluted) | 60 | 60 | 60 | 60 | 60 | 61 |
Shares Change | 0.02% | 0.02% | 0.00% | 0.00% | -0.09% | -0.14% |
EPS (Basic) | 57.79 | 45.75 | 38.94 | 41.66 | 34.45 | 31.48 |
EPS (Diluted) | 57.79 | 45.75 | 38.94 | 41.66 | 34.45 | 31.48 |
EPS Growth | 37.31% | 17.49% | -6.51% | 20.94% | 9.43% | 31.92% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | 3,179 | 3,624 | 1,638 | 1,263 | 2,050 |
Free Cash Flow Per Share | - | 52.57 | 59.94 | 27.08 | 20.89 | 33.88 |
Dividend Per Share | 15.000 | 15.000 | 13.000 | 13.000 | 11.000 | 9.000 |
Dividend Growth | 15.38% | 15.38% | 0% | 18.18% | 22.22% | 28.57% |
Gross Margin | 22.25% | 21.41% | 22.55% | 23.54% | 24.89% | 24.90% |
Operating Margin | 8.62% | 7.62% | 7.53% | 8.85% | 9.35% | 8.85% |
Profit Margin | 5.85% | 4.99% | 4.96% | 6.08% | 5.74% | 6.02% |
Free Cash Flow Margin | - | 5.73% | 7.63% | 3.95% | 3.48% | 6.48% |
EBITDA | 6,820 | 5,572 | 4,495 | 3,853 | 3,535 | 2,917 |
EBITDA Margin | 11.42% | 10.05% | 9.46% | 9.30% | 9.75% | 9.22% |
D&A For EBITDA | 1,671 | 1,348 | 916.97 | 187.65 | 143.35 | 119 |
EBIT | 5,149 | 4,224 | 3,578 | 3,665 | 3,391 | 2,798 |
EBIT Margin | 8.62% | 7.62% | 7.53% | 8.85% | 9.35% | 8.85% |
Effective Tax Rate | 34.38% | 32.39% | 33.58% | 31.59% | 31.38% | 32.38% |