Sodick Co., Ltd. (TYO:6143)
Japan · Delayed Price · Currency is JPY 1,617.00
-48.00 (-2.88%)
Sep 11, 2026, 11:15 AM JST
Sodick 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 | Jun '26 Jun 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 |
| 89,513 | 80,572 | 73,668 | 67,174 | 80,495 | 75,174 | |
Revenue Growth | 14.68% | 9.37% | 9.67% | -16.55% | 7.08% | 29.54% |
Cost of Revenue | 57,032 | 52,364 | 49,599 | 47,892 | 53,670 | 49,461 |
Gross Profit | 32,481 | 28,208 | 24,069 | 19,282 | 26,825 | 25,713 |
Selling, General & Admin | 23,405 | 21,440 | 19,568 | 19,672 | 18,897 | 16,248 |
Research & Development | 2,345 | 2,345 | 2,275 | 2,158 | 2,065 | 2,324 |
Amortization of Goodwill & Intangibles | 231 | 231 | 125 | 152 | 144 | 140 |
Operating Expenses | 25,970 | 23,998 | 21,840 | 22,101 | 21,011 | 18,900 |
Operating Income | 6,511 | 4,210 | 2,229 | -2,819 | 5,814 | 6,813 |
Interest Expense | -415 | -422 | -416 | -317 | -301 | -327 |
Interest & Investment Income | 574 | 459 | 775 | 626 | 679 | 407 |
Earnings From Equity Investments | 400 | 327 | 102 | 178 | 86 | 99 |
Currency Exchange Gain (Loss) | 1,573 | 352 | 812 | 729 | 1,681 | 976 |
Other Non Operating Income (Expenses) | 548 | 276 | 93 | 313 | 274 | 581 |
EBT Excluding Unusual Items | 9,191 | 5,202 | 3,595 | -1,290 | 8,233 | 8,549 |
Gain (Loss) on Sale of Investments | 679 | 545 | 862 | - | - | - |
Gain (Loss) on Sale of Assets | 479 | 111 | 140 | 20 | 88 | 48 |
Asset Writedown | -85 | -71 | -240 | -1,134 | -39 | -83 |
Other Unusual Items | -283 | 1 | 666 | -29 | -198 | 22 |
Pretax Income | 9,981 | 5,788 | 5,023 | -2,433 | 8,084 | 8,536 |
Income Tax Expense | 2,584 | 1,281 | 915 | 2,179 | 2,059 | 1,922 |
Earnings From Continuing Operations | 7,397 | 4,507 | 4,108 | -4,612 | 6,025 | 6,614 |
Minority Interest in Earnings | 10 | 7 | 7 | 8 | -4 | -23 |
Net Income | 7,407 | 4,514 | 4,115 | -4,604 | 6,021 | 6,591 |
Net Income to Common | 7,407 | 4,514 | 4,115 | -4,604 | 6,021 | 6,591 |
Net Income Growth | 68.23% | 9.70% | - | - | -8.65% | 389.67% |
Shares Outstanding (Basic) | 50 | 51 | 51 | 51 | 53 | 52 |
Shares Outstanding (Diluted) | 59 | 54 | 51 | 51 | 53 | 52 |
Shares Change | 15.74% | 6.65% | -0.44% | -4.59% | 1.90% | -4.23% |
EPS (Basic) | 146.84 | 89.18 | 81.05 | -90.28 | 112.65 | 125.65 |
EPS (Diluted) | 126.22 | 83.34 | 81.05 | -90.28 | 112.65 | 125.65 |
EPS Growth | 45.31% | 2.83% | - | - | -10.35% | 410.99% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 9,267 | 5,062 | 7,206 | -4,316 | -11 | 5,535 |
Free Cash Flow Per Share | 157.96 | 93.48 | 141.92 | -84.63 | -0.21 | 105.52 |
Dividend Per Share | 35.000 | 29.000 | 29.000 | 29.000 | 27.000 | 26.000 |
Dividend Growth | 20.69% | 0% | 0% | 7.41% | 3.85% | 4.00% |
Gross Margin | 36.29% | 35.01% | 32.67% | 28.71% | 33.32% | 34.21% |
Operating Margin | 7.27% | 5.22% | 3.03% | -4.20% | 7.22% | 9.06% |
Profit Margin | 8.28% | 5.60% | 5.59% | -6.85% | 7.48% | 8.77% |
Free Cash Flow Margin | 10.35% | 6.28% | 9.78% | -6.42% | -0.01% | 7.36% |
EBITDA | 10,302 | 7,876 | 5,938 | 1,125 | 9,560 | 10,405 |
EBITDA Margin | 11.51% | 9.78% | 8.06% | 1.68% | 11.88% | 13.84% |
D&A For EBITDA | 3,791 | 3,666 | 3,709 | 3,944 | 3,746 | 3,592 |
EBIT | 6,511 | 4,210 | 2,229 | -2,819 | 5,814 | 6,813 |
EBIT Margin | 7.27% | 5.22% | 3.03% | -4.20% | 7.22% | 9.06% |
Effective Tax Rate | 25.89% | 22.13% | 18.22% | - | 25.47% | 22.52% |