Nippon Thompson Co., Ltd. (TYO:6480)

Nippon Thompson Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	57,933	54,384	55,048	68,260	62,284	44,342
Revenue Growth (YoY)	8.75%	-1.21%	-19.36%	9.59%	40.46%	-6.56%
Cost of Revenue	40,151	37,261	37,045	43,782	42,947	32,696
Gross Profit	17,782	17,123	18,003	24,478	19,337	11,646
Selling, General & Admin	15,847	15,529	14,838	15,017	13,438	12,204
Operating Expenses	15,847	15,529	14,838	15,017	13,438	12,204
Operating Income	1,935	1,594	3,165	9,461	5,899	-558
Interest Expense	-315	-299	-122	-99	-154	-117
Interest & Investment Income	442	411	344	315	243	175
Currency Exchange Gain (Loss)	230	-79	857	468	1,219	399
Other Non Operating Income (Expenses)	243	234	292	345	303	349
EBT Excluding Unusual Items	2,535	1,861	4,536	10,490	7,510	248
Gain (Loss) on Sale of Investments	1,271	1,153	507	31	28	24
Gain (Loss) on Sale of Assets	-20	-20	-11	-11	-23	-22
Asset Writedown	-730	-629	-	-21	-1,529	-125
Other Unusual Items	59	-8	-	-	-	-
Pretax Income	3,115	2,357	5,032	10,489	5,986	125
Income Tax Expense	355	1,379	2,358	3,020	1,852	-90
Earnings From Continuing Operations	2,760	978	2,674	7,469	4,134	215
Net Income	2,760	978	2,674	7,469	4,134	215
Net Income to Common	2,760	978	2,674	7,469	4,134	215
Net Income Growth	172.73%	-63.43%	-64.20%	80.67%	1822.79%	-
Shares Outstanding (Basic)	69	69	71	71	71	71
Shares Outstanding (Diluted)	69	69	71	71	71	72
Shares Change (YoY)	-0.18%	-2.43%	-0.70%	0.27%	-0.48%	-0.31%
EPS (Basic)	39.88	14.17	37.81	104.91	58.26	3.02
EPS (Diluted)	39.74	14.14	37.71	104.57	58.04	3.01
EPS Growth	173.31%	-62.50%	-63.94%	80.17%	1828.24%	-
Free Cash Flow	4,398	3,269	-6,793	4,211	8,468	2,708
Free Cash Flow Per Share	63.30	47.23	-95.77	58.95	118.87	37.83
Dividend Per Share	23.500	19.000	19.000	19.000	13.000	8.000
Dividend Growth	23.68%	-	-	46.15%	62.50%	-36.00%
Gross Margin	30.69%	31.49%	32.70%	35.86%	31.05%	26.26%
Operating Margin	3.34%	2.93%	5.75%	13.86%	9.47%	-1.26%
Profit Margin	4.76%	1.80%	4.86%	10.94%	6.64%	0.48%
Free Cash Flow Margin	7.59%	6.01%	-12.34%	6.17%	13.60%	6.11%
EBITDA	5,116	4,834	6,490	12,884	9,784	3,275
EBITDA Margin	8.83%	8.89%	11.79%	18.88%	15.71%	7.39%
D&A For EBITDA	3,181	3,240	3,325	3,423	3,885	3,833
EBIT	1,935	1,594	3,165	9,461	5,899	-558
EBIT Margin	3.34%	2.93%	5.75%	13.86%	9.47%	-1.26%
Effective Tax Rate	11.40%	58.51%	46.86%	28.79%	30.94%	-

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