New Constructor's Network 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
Revenue	7,873	8,124	7,998	9,240	8,571	6,431
Revenue Growth (YoY)	-5.12%	1.57%	-13.44%	7.80%	33.28%	-2.71%
Cost of Revenue	5,695	5,960	5,794	6,881	6,520	4,818
Gross Profit	2,178	2,164	2,204	2,359	2,051	1,613
Selling, General & Admin	2,118	1,985	2,110	1,936	1,654	1,330
Operating Expenses	2,118	1,985	2,121	1,936	1,654	1,330
Operating Income	60	179	83	423	397	283
Interest Expense	-2	-3	-5	-2	-	-
Interest & Investment Income	11	1	-	-	-	1
Earnings From Equity Investments	67	94	-57	20	10	32
Currency Exchange Gain (Loss)	4	5	10	5	-	-
Other Non Operating Income (Expenses)	11	16	11	9	6	6
EBT Excluding Unusual Items	151	292	42	455	413	322
Gain (Loss) on Sale of Investments	23	-	-25	-33	-	-
Gain (Loss) on Sale of Assets	-	-	5	-	6	-
Asset Writedown	-	-	-	-7	-	-
Other Unusual Items	-	-	-	-	-	-10
Pretax Income	174	292	22	415	419	312
Income Tax Expense	30	53	21	116	131	82
Earnings From Continuing Operations	144	239	1	299	288	230
Net Income to Company	-	239	1	299	288	230
Minority Interest in Earnings	-16	-46	-1	3	17	-5
Net Income	128	193	-	302	305	225
Net Income to Common	128	193	-	302	305	225
Net Income Growth	-3.03%	-	-	-0.98%	35.56%	24.31%
Shares Outstanding (Basic)	3	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3	3
Shares Change (YoY)	0.17%	0.08%	-6.88%	-0.94%	0.04%	0.03%
EPS (Basic)	42.95	64.95	0.14	94.75	94.80	70.01
EPS (Diluted)	42.95	64.95	0.14	94.65	94.59	69.87
EPS Growth	-3.37%	46292.32%	-99.85%	0.06%	35.38%	24.06%
Free Cash Flow	-	669	-196	-27	896	459
Free Cash Flow Per Share	-	224.66	-65.87	-8.45	277.78	142.36
Dividend Per Share	29.000	29.000	22.000	40.000	37.000	28.000
Dividend Growth	31.82%	31.82%	-45.00%	8.11%	32.14%	7.69%
Gross Margin	27.66%	26.64%	27.56%	25.53%	23.93%	25.08%
Operating Margin	0.76%	2.20%	1.04%	4.58%	4.63%	4.40%
Profit Margin	1.63%	2.38%	-	3.27%	3.56%	3.50%
Free Cash Flow Margin	-	8.24%	-2.45%	-0.29%	10.45%	7.14%
EBITDA	270.25	384	281	587	492	337
EBITDA Margin	3.43%	4.73%	3.51%	6.35%	5.74%	5.24%
D&A For EBITDA	210.25	205	198	164	95	54
EBIT	60	179	83	423	397	283
EBIT Margin	0.76%	2.20%	1.04%	4.58%	4.63%	4.40%
Effective Tax Rate	17.24%	18.15%	95.45%	27.95%	31.26%	26.28%
Advertising Expenses	-	280	289	249	221	170

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.