DMW Corporation 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	29,888	28,077	24,096	23,874	22,820	21,750
Revenue Growth (YoY)	12.30%	16.52%	0.93%	4.62%	4.92%	10.55%
Cost of Revenue	22,147	20,750	18,111	17,950	17,099	16,112
Gross Profit	7,741	7,327	5,985	5,924	5,721	5,638
Selling, General & Admin	3,857	3,923	3,561	3,236	3,171	2,966
Other Operating Expenses	107	107	90	97	90	94
Operating Expenses	4,025	4,091	3,700	3,378	3,294	3,090
Operating Income	3,716	3,236	2,285	2,546	2,427	2,548
Interest & Investment Income	189	124	109	116	90	78
Other Non Operating Income (Expenses)	60	63	59	51	56	43
EBT Excluding Unusual Items	3,965	3,423	2,453	2,713	2,573	2,669
Gain (Loss) on Sale of Investments	-	-	99	34	28	124
Gain (Loss) on Sale of Assets	-83	-23	-37	-48	-10	-6
Asset Writedown	-	-	-	-12	-	-
Other Unusual Items	-	-	-	-	28	-
Pretax Income	3,882	3,400	2,515	2,687	2,619	2,787
Income Tax Expense	1,137	974	765	816	742	784
Net Income	2,745	2,426	1,750	1,871	1,877	2,003
Net Income to Common	2,745	2,426	1,750	1,871	1,877	2,003
Net Income Growth	41.79%	38.63%	-6.47%	-0.32%	-6.29%	57.59%
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	-2.03%	-0.71%	0.06%	0.07%	-0.48%	-1.02%
EPS (Basic)	662.20	576.63	412.98	441.82	443.53	471.02
EPS (Diluted)	662.20	576.63	412.98	441.82	443.53	471.02
EPS Growth	44.73%	39.63%	-6.53%	-0.39%	-5.84%	59.21%
Free Cash Flow	-	1,549	48	725	-394	650
Free Cash Flow Per Share	-	368.18	11.33	171.20	-93.10	152.85
Dividend Per Share	115.000	175.000	127.500	122.500	117.500	107.500
Dividend Growth	-14.82%	37.26%	4.08%	4.25%	9.30%	26.47%
Gross Margin	25.90%	26.10%	24.84%	24.81%	25.07%	25.92%
Operating Margin	12.43%	11.53%	9.48%	10.66%	10.63%	11.71%
Profit Margin	9.18%	8.64%	7.26%	7.84%	8.22%	9.21%
Free Cash Flow Margin	-	5.52%	0.20%	3.04%	-1.73%	2.99%
EBITDA	4,464	3,930	2,907	3,097	2,957	3,034
EBITDA Margin	14.94%	14.00%	12.06%	12.97%	12.96%	13.95%
D&A For EBITDA	748	694	622	551	530	486
EBIT	3,716	3,236	2,285	2,546	2,427	2,548
EBIT Margin	12.43%	11.53%	9.48%	10.66%	10.63%	11.71%
Effective Tax Rate	29.29%	28.65%	30.42%	30.37%	28.33%	28.13%

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