OIZUMI 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	Sep '25 Sep 30, 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	19,133	20,113	21,393	18,127	10,793	12,806
Revenue Growth (YoY)	-10.43%	-5.98%	18.02%	67.95%	-15.72%	6.77%
Cost of Revenue	12,694	13,749	14,276	12,630	7,930	8,926
Gross Profit	6,439	6,364	7,117	5,497	2,863	3,880
Selling, General & Admin	6,311	6,266	6,092	4,431	2,255	2,347
Other Operating Expenses	-	4	8	6	2	4
Operating Expenses	6,311	6,270	6,100	4,435	2,267	2,439
Operating Income	128	94	1,017	1,062	596	1,441
Interest Expense	-135	-110	-94	-90	-72	-79
Interest & Investment Income	50	25	18	14	13	14
Other Non Operating Income (Expenses)	78	62	65	67	26	370
EBT Excluding Unusual Items	121	71	1,006	1,053	563	1,746
Gain (Loss) on Sale of Investments	-50	-50	1	771	-	-
Gain (Loss) on Sale of Assets	383	689	-72	46	33	2
Asset Writedown	-	-	-3	-79	-	-
Other Unusual Items	3	14	-7	63	1	71
Pretax Income	457	724	925	1,854	597	1,819
Income Tax Expense	432	478	397	293	208	637
Net Income	25	246	528	1,561	389	1,182
Net Income to Common	25	246	528	1,561	389	1,182
Net Income Growth	-97.42%	-53.41%	-66.18%	301.28%	-67.09%	29.46%
Shares Outstanding (Basic)	22	22	22	22	22	22
Shares Outstanding (Diluted)	22	22	22	22	22	22
EPS (Basic)	1.11	10.94	23.47	69.39	17.29	52.54
EPS (Diluted)	1.11	10.94	23.47	69.39	17.29	52.54
EPS Growth	-97.42%	-53.41%	-66.17%	301.29%	-67.09%	29.46%
Free Cash Flow	-3,731	-1,564	-353	365	-2,388	3,130
Free Cash Flow Per Share	-165.86	-69.53	-15.69	16.23	-106.16	139.14
Dividend Per Share	12.000	12.000	12.000	12.000	9.000	9.000
Dividend Growth	-	-	-	33.33%	-	-
Gross Margin	33.65%	31.64%	33.27%	30.33%	26.53%	30.30%
Operating Margin	0.67%	0.47%	4.75%	5.86%	5.52%	11.25%
Profit Margin	0.13%	1.22%	2.47%	8.61%	3.60%	9.23%
Free Cash Flow Margin	-19.50%	-7.78%	-1.65%	2.01%	-22.13%	24.44%
EBITDA	1,174	1,195	2,222	2,158	1,443	2,331
EBITDA Margin	6.14%	5.94%	10.39%	11.91%	13.37%	18.20%
D&A For EBITDA	1,046	1,101	1,205	1,096	847	890
EBIT	128	94	1,017	1,062	596	1,441
EBIT Margin	0.67%	0.47%	4.75%	5.86%	5.52%	11.25%
Effective Tax Rate	94.53%	66.02%	42.92%	15.80%	34.84%	35.02%
Advertising Expenses	-	2,144	2,069	1,371	519	578

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