Poppins Corporation (TYO:7358)
Japan · Delayed Price · Currency is JPY 1,399.00
-35.00 (-2.44%)
Feb 5, 2026, 3:30 PM JST
Poppins Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 33,803 | 31,690 | 28,893 | 26,258 | 24,749 | 23,045 | |
Revenue Growth (YoY) | 7.95% | 9.68% | 10.04% | 6.10% | 7.39% | 6.95% |
Cost of Revenue | 26,660 | 25,106 | 22,957 | 20,656 | 19,404 | 17,991 |
Gross Profit | 7,143 | 6,584 | 5,936 | 5,602 | 5,345 | 5,054 |
Selling, General & Admin | 4,537 | 4,086 | 3,945 | 3,589 | 3,337 | 3,077 |
Other Operating Expenses | 923 | 923 | 828 | 706 | 488 | 510 |
Operating Expenses | 5,471 | 5,020 | 4,792 | 4,303 | 3,825 | 3,587 |
Operating Income | 1,672 | 1,564 | 1,144 | 1,299 | 1,520 | 1,467 |
Interest Expense | -23 | -18 | -11 | -11 | -18 | -27 |
Currency Exchange Gain (Loss) | 8 | 20 | 12 | 24 | - | - |
Other Non Operating Income (Expenses) | 2 | 27 | 155 | 44 | 108 | 129 |
EBT Excluding Unusual Items | 1,659 | 1,593 | 1,300 | 1,356 | 1,610 | 1,569 |
Gain (Loss) on Sale of Assets | 3 | - | - | - | - | - |
Asset Writedown | -8 | -371 | -225 | -159 | -153 | - |
Other Unusual Items | -1 | -1 | - | - | -1 | - |
Pretax Income | 1,653 | 1,221 | 1,075 | 1,197 | 1,456 | 1,569 |
Income Tax Expense | 574 | 445 | 398 | 373 | 490 | 518 |
Net Income | 1,079 | 776 | 677 | 824 | 966 | 1,051 |
Net Income to Common | 1,079 | 776 | 677 | 824 | 966 | 1,051 |
Net Income Growth | 13.94% | 14.62% | -17.84% | -14.70% | -8.09% | 16.78% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 8 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 9 |
Shares Change (YoY) | 0.01% | -0.09% | -0.35% | -0.30% | 16.96% | 4.20% |
EPS (Basic) | 110.68 | 79.74 | 69.75 | 84.97 | 99.62 | 127.45 |
EPS (Diluted) | 109.35 | 78.63 | 68.59 | 83.15 | 97.18 | 123.65 |
EPS Growth | 13.95% | 14.64% | -17.51% | -14.44% | -21.41% | 12.15% |
Free Cash Flow | - | 1,180 | -825 | -1,337 | 518 | 287 |
Free Cash Flow Per Share | - | 119.49 | -83.47 | -134.80 | 52.07 | 33.74 |
Dividend Per Share | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 | 35.000 |
Dividend Growth | - | - | - | - | 14.29% | 16.67% |
Gross Margin | 21.13% | 20.78% | 20.54% | 21.33% | 21.60% | 21.93% |
Operating Margin | 4.95% | 4.93% | 3.96% | 4.95% | 6.14% | 6.37% |
Profit Margin | 3.19% | 2.45% | 2.34% | 3.14% | 3.90% | 4.56% |
Free Cash Flow Margin | - | 3.72% | -2.85% | -5.09% | 2.09% | 1.24% |
EBITDA | 1,935 | 1,835 | 1,426 | 1,562 | 1,798 | 1,742 |
EBITDA Margin | 5.72% | 5.79% | 4.93% | 5.95% | 7.27% | 7.56% |
D&A For EBITDA | 262.75 | 271 | 282 | 263 | 278 | 275 |
EBIT | 1,672 | 1,564 | 1,144 | 1,299 | 1,520 | 1,467 |
EBIT Margin | 4.95% | 4.93% | 3.96% | 4.95% | 6.14% | 6.37% |
Effective Tax Rate | 34.73% | 36.45% | 37.02% | 31.16% | 33.65% | 33.02% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.