Cosel Co., Ltd. (TYO:6905)
Japan · Delayed Price · Currency is JPY 1,204.00
+32.00 (2.73%)
Feb 12, 2026, 3:30 PM JST
Cosel Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 20, 2025 | May '25 May 20, 2025 | May '24 May 20, 2024 | May '23 May 20, 2023 | May '22 May 20, 2022 | May '21 May 20, 2021 |
| 23,331 | 27,052 | 41,437 | 35,266 | 28,077 | 27,020 | |
Revenue Growth (YoY) | -32.74% | -34.72% | 17.50% | 25.61% | 3.91% | 13.22% |
Cost of Revenue | 17,574 | 19,845 | 27,693 | 24,647 | 20,120 | 18,723 |
Gross Profit | 5,757 | 7,207 | 13,744 | 10,619 | 7,957 | 8,297 |
Selling, General & Admin | 6,489 | 6,646 | 6,831 | 5,702 | 5,167 | 5,309 |
Other Operating Expenses | -66 | -66 | 18 | -26 | -22 | -34 |
Operating Expenses | 6,422 | 6,579 | 6,831 | 5,693 | 5,145 | 5,276 |
Operating Income | -665 | 628 | 6,913 | 4,926 | 2,812 | 3,021 |
Interest Expense | -8 | -12 | -9 | -11 | -10 | -3 |
Interest & Investment Income | 139 | 143 | 121 | 71 | 59 | 50 |
Earnings From Equity Investments | - | - | - | - | - | 21 |
Currency Exchange Gain (Loss) | 664 | -115 | 572 | 262 | 72 | 302 |
Other Non Operating Income (Expenses) | 135 | 97 | 252 | 24 | 48 | 40 |
EBT Excluding Unusual Items | 265 | 741 | 7,849 | 5,272 | 2,981 | 3,431 |
Gain (Loss) on Sale of Investments | 2 | - | -12 | - | - | 100 |
Gain (Loss) on Sale of Assets | 3 | -1 | -100 | -1 | - | 1 |
Asset Writedown | -13 | -6 | -181 | -59 | -89 | -1,102 |
Other Unusual Items | -418 | -418 | -7 | -1 | 50 | 45 |
Pretax Income | -161 | 316 | 7,549 | 5,211 | 2,942 | 2,475 |
Income Tax Expense | 236 | 410 | 2,313 | 2,004 | 1,031 | 1,393 |
Earnings From Continuing Operations | -397 | -94 | 5,236 | 3,207 | 1,911 | 1,082 |
Minority Interest in Earnings | - | -19 | -67 | -45 | -16 | -5 |
Net Income | -397 | -113 | 5,169 | 3,162 | 1,895 | 1,077 |
Net Income to Common | -397 | -113 | 5,169 | 3,162 | 1,895 | 1,077 |
Net Income Growth | - | - | 63.47% | 66.86% | 75.95% | 255.45% |
Shares Outstanding (Basic) | 41 | 40 | 33 | 34 | 34 | 35 |
Shares Outstanding (Diluted) | 41 | 40 | 33 | 34 | 34 | 35 |
Shares Change (YoY) | 14.06% | 20.67% | -1.90% | -1.00% | -1.52% | -0.33% |
EPS (Basic) | -9.65 | -2.82 | 155.85 | 93.53 | 55.49 | 31.06 |
EPS (Diluted) | -9.65 | -2.82 | 155.85 | 93.53 | 55.49 | 31.06 |
EPS Growth | - | - | 66.64% | 68.54% | 78.68% | 256.61% |
Free Cash Flow | 3,232 | 2,305 | 4,507 | 169 | -1,895 | 1,837 |
Free Cash Flow Per Share | 78.59 | 57.59 | 135.89 | 5.00 | -55.49 | 52.97 |
Dividend Per Share | 55.000 | 55.000 | 54.000 | 32.000 | 26.000 | 17.000 |
Dividend Growth | 1.85% | 1.85% | 68.75% | 23.08% | 52.94% | -15.00% |
Gross Margin | 24.68% | 26.64% | 33.17% | 30.11% | 28.34% | 30.71% |
Operating Margin | -2.85% | 2.32% | 16.68% | 13.97% | 10.02% | 11.18% |
Profit Margin | -1.70% | -0.42% | 12.47% | 8.97% | 6.75% | 3.99% |
Free Cash Flow Margin | 13.85% | 8.52% | 10.88% | 0.48% | -6.75% | 6.80% |
EBITDA | 842 | 2,152 | 8,305 | 6,204 | 4,069 | 4,444 |
EBITDA Margin | 3.61% | 7.95% | 20.04% | 17.59% | 14.49% | 16.45% |
D&A For EBITDA | 1,507 | 1,524 | 1,392 | 1,278 | 1,257 | 1,423 |
EBIT | -665 | 628 | 6,913 | 4,926 | 2,812 | 3,021 |
EBIT Margin | -2.85% | 2.32% | 16.68% | 13.97% | 10.02% | 11.18% |
Effective Tax Rate | - | 129.75% | 30.64% | 38.46% | 35.04% | 56.28% |
Advertising Expenses | - | 132 | 160 | 60 | 113 | 151 |
Updated Nov 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.