Fuji Seiki Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	8,719	8,251	8,263	7,832	7,467
Revenue Growth (YoY)	5.67%	-0.14%	5.50%	4.89%	26.30%
Cost of Revenue	6,919	6,650	6,683	6,281	5,726
Gross Profit	1,800	1,601	1,580	1,551	1,741
Selling, General & Admin	1,326	1,199	1,155	1,068	1,136
Operating Expenses	1,326	1,196	1,155	1,068	1,136
Operating Income	474	405	425	483	605
Interest Expense	-48	-40	-40	-43	-51
Interest & Investment Income	7	3	3	3	3
Currency Exchange Gain (Loss)	-5	-28	6	67	61
Other Non Operating Income (Expenses)	-12	-11	3	-10	-4
EBT Excluding Unusual Items	416	329	397	500	614
Gain (Loss) on Sale of Assets	-1	-2	-1	1	77
Asset Writedown	-49	-72	-2	-2	-
Other Unusual Items	-1	58	-	-26	-
Pretax Income	365	313	394	473	691
Income Tax Expense	135	174	162	135	150
Earnings From Continuing Operations	230	139	232	338	541
Minority Interest in Earnings	-	-	-	-	-36
Net Income	230	139	232	338	505
Net Income to Common	230	139	232	338	505
Net Income Growth	65.47%	-40.09%	-31.36%	-33.07%	410.10%
Shares Outstanding (Basic)	8	8	8	8	8
Shares Outstanding (Diluted)	8	8	8	8	8
Shares Change (YoY)	-0.02%	-0.07%	0.63%	0.71%	0.36%
EPS (Basic)	28.40	17.16	28.62	41.97	63.48
EPS (Diluted)	28.40	17.16	28.62	41.97	63.15
EPS Growth	65.50%	-40.04%	-31.79%	-33.54%	407.23%
Free Cash Flow	306	188	645	148	388
Free Cash Flow Per Share	37.79	23.21	79.58	18.38	48.52
Dividend Per Share	-	7.000	7.000	7.000	-
Gross Margin	20.64%	19.40%	19.12%	19.80%	23.32%
Operating Margin	5.44%	4.91%	5.14%	6.17%	8.10%
Profit Margin	2.64%	1.69%	2.81%	4.32%	6.76%
Free Cash Flow Margin	3.51%	2.28%	7.81%	1.89%	5.20%
EBITDA	1,055	1,018	1,006	1,059	1,147
EBITDA Margin	12.10%	12.34%	12.17%	13.52%	15.36%
D&A For EBITDA	581	613	581	576	542
EBIT	474	405	425	483	605
EBIT Margin	5.44%	4.91%	5.14%	6.17%	8.10%
Effective Tax Rate	36.99%	55.59%	41.12%	28.54%	21.71%

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