NexTone Inc. (TYO:7094)
Japan · Delayed Price · Currency is JPY 1,731.00
-18.00 (-1.03%)
At close: Feb 20, 2026
NexTone 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 |
| 20,466 | 19,412 | 13,433 | 8,814 | 7,489 | 6,122 | |
Revenue Growth (YoY) | 8.05% | 44.51% | 52.41% | 17.69% | 22.33% | 40.90% |
Cost of Revenue | 15,252 | 14,584 | 9,932 | 6,408 | 5,445 | 4,486 |
Gross Profit | 5,214 | 4,828 | 3,501 | 2,406 | 2,044 | 1,636 |
Selling, General & Admin | 3,902 | 3,822 | 2,844 | 1,566 | 1,335 | 1,097 |
Operating Expenses | 3,902 | 3,822 | 2,844 | 1,566 | 1,335 | 1,097 |
Operating Income | 1,312 | 1,006 | 657 | 840 | 709 | 539 |
Interest & Investment Income | 15 | 6 | - | - | - | - |
Currency Exchange Gain (Loss) | -2 | -3 | - | - | - | - |
Other Non Operating Income (Expenses) | - | 17 | 5 | 1 | 3 | - |
EBT Excluding Unusual Items | 1,325 | 1,026 | 662 | 841 | 712 | 539 |
Gain (Loss) on Sale of Investments | 26 | 21 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | -1 | - | - | - |
Asset Writedown | -338 | -372 | -42 | - | - | - |
Other Unusual Items | 219 | 219 | 75 | - | - | - |
Pretax Income | 1,239 | 894 | 694 | 841 | 712 | 539 |
Income Tax Expense | 358 | 347 | 264 | 210 | 230 | 163 |
Earnings From Continuing Operations | 881 | 547 | 430 | 631 | 482 | 376 |
Minority Interest in Earnings | -46 | 145 | 101 | - | - | - |
Net Income | 835 | 692 | 531 | 631 | 482 | 376 |
Net Income to Common | 835 | 692 | 531 | 631 | 482 | 376 |
Net Income Growth | 51.27% | 30.32% | -15.85% | 30.91% | 28.19% | 96.86% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 9 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | 0.08% | -0.69% | -0.33% | -0.77% | 0.11% | 15.28% |
EPS (Basic) | 85.52 | 70.93 | 54.66 | 65.10 | 49.99 | 40.60 |
EPS (Diluted) | 85.52 | 70.93 | 54.07 | 64.05 | 48.58 | 38.00 |
EPS Growth | 51.17% | 31.18% | -15.58% | 31.84% | 27.84% | 70.79% |
Free Cash Flow | - | 2,054 | 1,250 | 1,159 | 1,119 | 1,236 |
Free Cash Flow Per Share | - | 210.54 | 127.25 | 117.59 | 112.66 | 124.57 |
Gross Margin | - | 24.87% | 26.06% | 27.30% | 27.29% | 26.72% |
Operating Margin | 6.41% | 5.18% | 4.89% | 9.53% | 9.47% | 8.80% |
Profit Margin | 4.08% | 3.56% | 3.95% | 7.16% | 6.44% | 6.14% |
Free Cash Flow Margin | - | 10.58% | 9.30% | 13.15% | 14.94% | 20.19% |
EBITDA | 2,245 | 1,737 | 1,119 | 992 | 846 | 654 |
EBITDA Margin | - | 8.95% | 8.33% | 11.25% | 11.30% | 10.68% |
D&A For EBITDA | 932.75 | 731 | 462 | 152 | 137 | 115 |
EBIT | 1,312 | 1,006 | 657 | 840 | 709 | 539 |
EBIT Margin | - | 5.18% | 4.89% | 9.53% | 9.47% | 8.80% |
Effective Tax Rate | - | 38.81% | 38.04% | 24.97% | 32.30% | 30.24% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.