i-mobile Co.,Ltd. (TYO:6535)
Japan · Delayed Price · Currency is JPY 485.00
+1.00 (0.21%)
Jun 24, 2026, 3:24 PM JST
i-mobile Income Statement
Financials in millions JPY. Fiscal year is August - July.
Millions JPY. Fiscal year is Aug - Jul.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Jul '25 Jul 31, 2025 | Jul '24 Jul 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 |
| 22,085 | 21,528 | 18,735 | 16,426 | 13,933 | 17,833 | |
Revenue Growth (YoY) | 4.88% | 14.91% | 14.06% | 17.89% | -21.87% | 19.68% |
Cost of Revenue | 91 | 28 | 32 | 25 | 14 | 6,197 |
Gross Profit | 21,994 | 21,500 | 18,703 | 16,401 | 13,919 | 11,636 |
Selling, General & Admin | 18,455 | 17,002 | 14,688 | 11,557 | 9,921 | 7,863 |
Other Operating Expenses | - | 365 | 465 | 1,318 | 204 | 391 |
Operating Expenses | 18,455 | 17,367 | 15,153 | 12,875 | 10,125 | 8,254 |
Operating Income | 3,539 | 4,133 | 3,550 | 3,526 | 3,794 | 3,382 |
Interest & Investment Income | 51 | 17 | - | 10 | 49 | 1 |
Currency Exchange Gain (Loss) | 28 | - | 22 | 12 | 42 | 8 |
Other Non Operating Income (Expenses) | -16 | -77 | -67 | -64 | -37 | -31 |
EBT Excluding Unusual Items | 3,602 | 4,073 | 3,505 | 3,484 | 3,848 | 3,360 |
Gain (Loss) on Sale of Investments | - | 235 | -7 | -51 | -7 | -51 |
Asset Writedown | -148 | -148 | - | -23 | - | 7 |
Other Unusual Items | - | -36 | -53 | - | - | - |
Pretax Income | 3,454 | 4,124 | 3,445 | 3,410 | 3,841 | 3,316 |
Income Tax Expense | 964 | 1,167 | 1,025 | 1,006 | 1,163 | 1,017 |
Earnings From Continuing Operations | 2,490 | 2,957 | 2,420 | 2,404 | 2,678 | 2,299 |
Net Income | 2,490 | 2,957 | 2,420 | 2,404 | 2,678 | 2,299 |
Net Income to Common | 2,490 | 2,957 | 2,420 | 2,404 | 2,678 | 2,299 |
Net Income Growth | -8.46% | 22.19% | 0.67% | -10.23% | 16.48% | 33.12% |
Shares Outstanding (Basic) | 56 | 58 | 57 | 60 | 64 | 64 |
Shares Outstanding (Diluted) | 56 | 58 | 58 | 60 | 64 | 65 |
Shares Change (YoY) | -2.56% | -0.14% | -4.55% | -6.35% | -0.64% | -4.90% |
EPS (Basic) | 44.24 | 51.40 | 42.12 | 39.92 | 41.67 | 35.78 |
EPS (Diluted) | 44.22 | 51.36 | 41.99 | 39.80 | 41.53 | 35.43 |
EPS Growth | -6.08% | 22.31% | 5.49% | -4.17% | 17.21% | 39.96% |
Free Cash Flow | - | 4,107 | 3,482 | 4,129 | 3,167 | 3,943 |
Free Cash Flow Per Share | - | 71.34 | 60.40 | 68.36 | 49.10 | 60.74 |
Dividend Per Share | 26.000 | 26.000 | 22.000 | 13.333 | 12.667 | 10.000 |
Dividend Growth | 18.18% | 18.18% | 65.00% | 5.26% | 26.67% | - |
Gross Margin | 99.59% | 99.87% | 99.83% | 99.85% | 99.90% | 65.25% |
Operating Margin | 16.02% | 19.20% | 18.95% | 21.47% | 27.23% | 18.96% |
Profit Margin | 11.28% | 13.74% | 12.92% | 14.64% | 19.22% | 12.89% |
Free Cash Flow Margin | - | 19.08% | 18.59% | 25.14% | 22.73% | 22.11% |
EBITDA | 3,755 | 4,363 | 3,799 | 3,710 | 3,964 | 3,538 |
EBITDA Margin | 17.00% | 20.27% | 20.28% | 22.59% | 28.45% | 19.84% |
D&A For EBITDA | 215.75 | 230 | 249 | 184 | 170 | 156 |
EBIT | 3,539 | 4,133 | 3,550 | 3,526 | 3,794 | 3,382 |
EBIT Margin | 16.02% | 19.20% | 18.95% | 21.47% | 27.23% | 18.96% |
Effective Tax Rate | 27.91% | 28.30% | 29.75% | 29.50% | 30.28% | 30.67% |
Advertising Expenses | - | 12,836 | 10,952 | 8,260 | 6,960 | 5,259 |