Nohmi Bosai Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	139,657	133,696	118,506	105,537	112,913
Revenue Growth (YoY)	4.46%	12.82%	12.29%	-6.53%	4.65%
Cost of Revenue	87,338	87,242	79,032	70,678	74,151
Gross Profit	52,319	46,454	39,474	34,859	38,762
Selling, General & Admin	33,968	26,975	24,158	22,759	22,513
Research & Development	-	2,681	2,420	2,345	2,484
Amortization of Goodwill & Intangibles	-	56	16	16	11
Operating Expenses	33,968	30,776	27,810	25,980	26,128
Operating Income	18,351	15,678	11,664	8,879	12,634
Interest Expense	-23	-20	-17	-12	-9
Interest & Investment Income	203	143	108	105	94
Earnings From Equity Investments	584	331	352	301	286
Currency Exchange Gain (Loss)	26	-9	29	18	-21
Other Non Operating Income (Expenses)	218	93	106	129	170
EBT Excluding Unusual Items	19,359	16,216	12,242	9,420	13,154
Gain (Loss) on Sale of Investments	278	303	54	134	13
Gain (Loss) on Sale of Assets	-	-10	-26	759	-22
Asset Writedown	-35	-456	-	-	-25
Other Unusual Items	5	1	-7	-109	34
Pretax Income	19,607	16,054	12,263	10,204	13,154
Income Tax Expense	5,958	5,394	3,855	3,196	3,887
Earnings From Continuing Operations	13,649	10,660	8,408	7,008	9,267
Minority Interest in Earnings	-1	438	166	14	84
Net Income	13,648	11,098	8,574	7,022	9,351
Net Income to Common	13,648	11,098	8,574	7,022	9,351
Net Income Growth	22.98%	29.44%	22.10%	-24.91%	22.72%
Shares Outstanding (Basic)	59	59	60	60	60
Shares Outstanding (Diluted)	59	59	60	60	60
Shares Change (YoY)	-0.37%	-2.08%	0.03%	0.03%	0.01%
EPS (Basic)	231.87	187.85	142.10	116.41	155.07
EPS (Diluted)	231.87	187.85	142.10	116.41	155.07
EPS Growth	23.44%	32.19%	22.07%	-24.93%	22.71%
Free Cash Flow	-	9,309	793	2,169	-635
Free Cash Flow Per Share	-	157.56	13.14	35.96	-10.53
Dividend Per Share	-	76.000	53.000	40.000	36.000
Dividend Growth	-	43.40%	32.50%	11.11%	9.09%
Gross Margin	37.46%	34.75%	33.31%	33.03%	34.33%
Operating Margin	13.14%	11.73%	9.84%	8.41%	11.19%
Profit Margin	9.77%	8.30%	7.23%	6.65%	8.28%
Free Cash Flow Margin	-	6.96%	0.67%	2.05%	-0.56%
EBITDA	20,933	18,260	14,158	11,344	14,978
EBITDA Margin	14.99%	13.66%	11.95%	10.75%	13.26%
D&A For EBITDA	2,582	2,582	2,494	2,465	2,344
EBIT	18,351	15,678	11,664	8,879	12,634
EBIT Margin	13.14%	11.73%	9.84%	8.41%	11.19%
Effective Tax Rate	30.39%	33.60%	31.44%	31.32%	29.55%

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