Fuji Die 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	16,953	16,595	16,678	17,179	16,874	14,247
Revenue Growth (YoY)	1.61%	-0.50%	-2.92%	1.81%	18.44%	-18.24%
Cost of Revenue	12,657	12,463	12,440	12,717	12,533	11,265
Gross Profit	4,296	4,132	4,238	4,462	4,341	2,982
Selling, General & Admin	3,724	3,643	3,429	3,310	3,227	2,885
Operating Expenses	3,724	3,643	3,429	3,310	3,227	2,885
Operating Income	572	489	809	1,152	1,114	97
Interest Expense	-3	-4	-4	-3	-3	-3
Interest & Investment Income	32	24	23	20	16	16
Currency Exchange Gain (Loss)	-13	-7	16	17	40	-23
Other Non Operating Income (Expenses)	28	100	38	39	35	212
EBT Excluding Unusual Items	616	602	882	1,225	1,202	299
Gain (Loss) on Sale of Investments	-	-	76	-	-	-
Gain (Loss) on Sale of Assets	2	1	41	631	2	-
Asset Writedown	-	-	-3	-21	-39	-9
Other Unusual Items	-	-	-1	-	-	399
Pretax Income	618	603	995	1,835	1,165	689
Income Tax Expense	198	177	286	543	375	221
Net Income	420	426	709	1,292	790	468
Net Income to Common	420	426	709	1,292	790	468
Net Income Growth	-17.97%	-39.91%	-45.12%	63.54%	68.80%	-25.12%
Shares Outstanding (Basic)	20	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20	20
Shares Change (YoY)	-0.24%	0.13%	0.17%	0.11%	-0.73%	-0.27%
EPS (Basic)	21.18	21.42	35.70	65.17	39.90	23.46
EPS (Diluted)	21.18	21.42	35.70	65.17	39.90	23.46
EPS Growth	-17.77%	-40.00%	-45.22%	63.36%	70.05%	-24.92%
Free Cash Flow	-	1,180	332	-554	1,691	1,074
Free Cash Flow Per Share	-	59.34	16.72	-27.95	85.40	53.84
Dividend Per Share	40.000	40.000	22.000	32.000	22.000	22.000
Dividend Growth	81.82%	81.82%	-31.25%	45.45%	-	-8.33%
Gross Margin	25.34%	24.90%	25.41%	25.97%	25.73%	20.93%
Operating Margin	3.37%	2.95%	4.85%	6.71%	6.60%	0.68%
Profit Margin	2.48%	2.57%	4.25%	7.52%	4.68%	3.28%
Free Cash Flow Margin	-	7.11%	1.99%	-3.23%	10.02%	7.54%
EBITDA	1,600	1,500	1,797	2,072	2,067	1,134
EBITDA Margin	9.44%	9.04%	10.78%	12.06%	12.25%	7.96%
D&A For EBITDA	1,028	1,011	988	920	953	1,037
EBIT	572	489	809	1,152	1,114	97
EBIT Margin	3.37%	2.95%	4.85%	6.71%	6.60%	0.68%
Effective Tax Rate	32.04%	29.35%	28.74%	29.59%	32.19%	32.07%

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