Akebono Brake Industry 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	160,733	161,672	166,301	153,984	135,498	134,003
Revenue Growth (YoY)	-0.88%	-2.78%	8.00%	13.64%	1.12%	-30.68%
Cost of Revenue	142,579	145,460	150,523	140,382	118,162	121,330
Gross Profit	18,154	16,212	15,778	13,602	17,336	12,673
Selling, General & Admin	12,294	13,089	12,626	13,418	13,095	12,847
Operating Expenses	12,294	13,089	12,626	13,418	13,095	13,269
Operating Income	5,860	3,123	3,152	184	4,241	-596
Interest Expense	-1,810	-1,781	-1,127	-978	-877	-1,033
Interest & Investment Income	167	381	529	335	265	224
Currency Exchange Gain (Loss)	-201	-1,873	2,480	2,754	2,464	543
Other Non Operating Income (Expenses)	-544	-2,121	-1,254	-39	-20	-947
EBT Excluding Unusual Items	3,472	-2,271	3,780	2,256	6,073	-1,809
Gain (Loss) on Sale of Investments	-848	8,102	-	-1	-	-
Gain (Loss) on Sale of Assets	277	-256	212	573	346	398
Asset Writedown	-178	-178	-	-	-479	-4,052
Other Unusual Items	-1,653	-1,380	115	-184	-290	-5,202
Pretax Income	1,236	4,017	4,107	2,644	5,650	-10,665
Income Tax Expense	989	3,235	-70	973	835	917
Earnings From Continuing Operations	247	782	4,177	1,671	4,815	-11,582
Minority Interest in Earnings	-796	-614	-725	-711	-661	-331
Net Income	-549	168	3,452	960	4,154	-11,913
Net Income to Common	-549	168	3,452	960	4,154	-11,913
Net Income Growth	-	-95.13%	259.58%	-76.89%	-	-
Shares Outstanding (Basic)	271	166	134	134	134	134
Shares Outstanding (Diluted)	271	541	525	493	462	134
Shares Change (YoY)	-49.46%	2.98%	6.55%	6.59%	246.13%	-51.97%
EPS (Basic)	-2.04	1.01	25.84	7.19	31.10	-89.19
EPS (Diluted)	-2.04	0.31	6.57	1.95	8.98	-89.19
EPS Growth	-	-95.28%	236.92%	-78.29%	-	-
Free Cash Flow	-1,522	-4,426	3,424	-2,892	458	2,016
Free Cash Flow Per Share	-5.61	-8.19	6.52	-5.87	0.99	15.09
Gross Margin	-	10.03%	9.49%	8.83%	12.79%	9.46%
Operating Margin	3.65%	1.93%	1.90%	0.12%	3.13%	-0.45%
Profit Margin	-0.34%	0.10%	2.08%	0.62%	3.07%	-8.89%
Free Cash Flow Margin	-0.95%	-2.74%	2.06%	-1.88%	0.34%	1.50%
EBITDA	12,103	9,767	9,656	6,462	9,888	5,473
EBITDA Margin	-	6.04%	5.81%	4.20%	7.30%	4.08%
D&A For EBITDA	6,243	6,644	6,504	6,278	5,647	6,069
EBIT	5,860	3,123	3,152	184	4,241	-596
EBIT Margin	-	1.93%	1.90%	0.12%	3.13%	-0.45%
Effective Tax Rate	-	80.53%	-	36.80%	14.78%	-

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