SEMITEC Corporation (TYO:6626)
Japan · Delayed Price · Currency is JPY 2,422.00
+2.00 (0.08%)
Feb 13, 2026, 9:51 AM JST
SEMITEC 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 |
| 25,367 | 25,334 | 22,675 | 23,232 | 21,072 | 17,870 | |
Revenue Growth (YoY) | 2.37% | 11.73% | -2.40% | 10.25% | 17.92% | 20.01% |
Cost of Revenue | 15,705 | 15,543 | 13,937 | 14,465 | 13,151 | 10,835 |
Gross Profit | 9,662 | 9,791 | 8,738 | 8,767 | 7,921 | 7,035 |
Selling, General & Admin | 4,909 | 4,879 | 4,215 | 4,425 | 3,998 | 3,642 |
Research & Development | 1,110 | 996 | 952 | 664 | 675 | 617 |
Operating Expenses | 6,019 | 5,875 | 5,167 | 5,089 | 4,673 | 4,259 |
Operating Income | 3,643 | 3,916 | 3,571 | 3,678 | 3,248 | 2,776 |
Interest Expense | -67 | -72 | -49 | -51 | -55 | -52 |
Interest & Investment Income | 29 | 45 | 51 | 17 | 20 | 4 |
Currency Exchange Gain (Loss) | 37 | 59 | 287 | 421 | 216 | -22 |
Other Non Operating Income (Expenses) | -32 | 78 | 32 | 136 | 50 | 33 |
EBT Excluding Unusual Items | 3,610 | 4,026 | 3,892 | 4,201 | 3,479 | 2,739 |
Gain (Loss) on Sale of Investments | 187 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | 38 | 34 | -14 | 103 | - | 12 |
Asset Writedown | - | - | -124 | - | - | - |
Other Unusual Items | 273 | 243 | -477 | -23 | - | 16 |
Pretax Income | 4,108 | 4,303 | 3,277 | 4,281 | 3,479 | 2,767 |
Income Tax Expense | 1,100 | 1,190 | 1,129 | 1,124 | 780 | 842 |
Earnings From Continuing Operations | 3,008 | 3,113 | 2,148 | 3,157 | 2,699 | 1,925 |
Net Income | 3,008 | 3,113 | 2,148 | 3,157 | 2,699 | 1,925 |
Net Income to Common | 3,008 | 3,113 | 2,148 | 3,157 | 2,699 | 1,925 |
Net Income Growth | 6.74% | 44.93% | -31.96% | 16.97% | 40.21% | 190.35% |
Shares Outstanding (Basic) | 10 | 11 | 11 | 11 | 11 | 11 |
Shares Outstanding (Diluted) | 10 | 11 | 11 | 11 | 11 | 11 |
Shares Change (YoY) | -5.64% | -4.65% | -1.56% | -0.00% | 0.04% | 0.08% |
EPS (Basic) | 294.81 | 291.69 | 191.91 | 277.67 | 237.38 | 169.38 |
EPS (Diluted) | 294.81 | 291.69 | 191.91 | 277.67 | 237.38 | 169.38 |
EPS Growth | 13.13% | 51.99% | -30.88% | 16.97% | 40.15% | 190.06% |
Free Cash Flow | - | 3,550 | 2,971 | 3,822 | 632 | 1,266 |
Free Cash Flow Per Share | - | 332.63 | 265.45 | 336.16 | 55.59 | 111.39 |
Dividend Per Share | 40.000 | 40.000 | 26.000 | 30.000 | 7.500 | 7.500 |
Dividend Growth | 53.85% | 53.85% | -13.33% | 300.00% | - | 50.00% |
Gross Margin | 38.09% | 38.65% | 38.54% | 37.74% | 37.59% | 39.37% |
Operating Margin | 14.36% | 15.46% | 15.75% | 15.83% | 15.41% | 15.53% |
Profit Margin | 11.86% | 12.29% | 9.47% | 13.59% | 12.81% | 10.77% |
Free Cash Flow Margin | - | 14.01% | 13.10% | 16.45% | 3.00% | 7.08% |
EBITDA | 4,854 | 5,081 | 4,675 | 4,749 | 4,247 | 3,630 |
EBITDA Margin | 19.13% | 20.06% | 20.62% | 20.44% | 20.16% | 20.31% |
D&A For EBITDA | 1,211 | 1,165 | 1,104 | 1,071 | 999 | 854 |
EBIT | 3,643 | 3,916 | 3,571 | 3,678 | 3,248 | 2,776 |
EBIT Margin | 14.36% | 15.46% | 15.75% | 15.83% | 15.41% | 15.53% |
Effective Tax Rate | 26.78% | 27.66% | 34.45% | 26.26% | 22.42% | 30.43% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.