Poppins Corporation (TYO:7358)
Japan · Delayed Price · Currency is JPY 1,354.00
-9.00 (-0.66%)
Jun 3, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 34,934 | 34,409 | 31,690 | 28,893 | 26,258 | 24,749 | |
Revenue Growth (YoY) | 7.70% | 8.58% | 9.68% | 10.04% | 6.10% | 7.39% |
Cost of Revenue | 27,598 | 26,921 | 25,106 | 22,957 | 20,656 | 19,404 |
Gross Profit | 7,336 | 7,488 | 6,584 | 5,936 | 5,602 | 5,345 |
Selling, General & Admin | 4,776 | 4,694 | 4,086 | 3,945 | 3,589 | 3,337 |
Other Operating Expenses | 953 | 953 | 923 | 828 | 706 | 488 |
Operating Expenses | 5,746 | 5,657 | 5,020 | 4,792 | 4,303 | 3,825 |
Operating Income | 1,590 | 1,831 | 1,564 | 1,144 | 1,299 | 1,520 |
Interest Expense | -21 | -22 | -18 | -11 | -11 | -18 |
Interest & Investment Income | 3 | 3 | - | - | - | - |
Currency Exchange Gain (Loss) | 14 | - | 20 | 12 | 24 | - |
Other Non Operating Income (Expenses) | 1 | - | 27 | 155 | 44 | 108 |
EBT Excluding Unusual Items | 1,587 | 1,812 | 1,593 | 1,300 | 1,356 | 1,610 |
Gain (Loss) on Sale of Assets | 3 | 3 | - | - | - | - |
Asset Writedown | -56 | -56 | -371 | -225 | -159 | -153 |
Other Unusual Items | - | - | -1 | - | - | -1 |
Pretax Income | 1,534 | 1,759 | 1,221 | 1,075 | 1,197 | 1,456 |
Income Tax Expense | 537 | 617 | 445 | 398 | 373 | 490 |
Net Income | 997 | 1,142 | 776 | 677 | 824 | 966 |
Net Income to Common | 997 | 1,142 | 776 | 677 | 824 | 966 |
Net Income Growth | -12.54% | 47.16% | 14.62% | -17.84% | -14.70% | -8.09% |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | 0.07% | 0.03% | -0.09% | -0.35% | -0.30% | 16.96% |
EPS (Basic) | 102.18 | 117.09 | 79.74 | 69.75 | 84.97 | 99.62 |
EPS (Diluted) | 100.96 | 115.64 | 78.63 | 68.59 | 83.15 | 97.18 |
EPS Growth | -12.58% | 47.07% | 14.64% | -17.51% | -14.44% | -21.41% |
Free Cash Flow | - | 882 | 1,180 | -825 | -1,337 | 518 |
Free Cash Flow Per Share | - | 89.28 | 119.49 | -83.47 | -134.80 | 52.07 |
Dividend Per Share | 45.000 | 45.000 | 40.000 | 40.000 | 40.000 | 40.000 |
Dividend Growth | 12.50% | 12.50% | - | - | - | 14.29% |
Gross Margin | 21.00% | 21.76% | 20.78% | 20.54% | 21.33% | 21.60% |
Operating Margin | 4.55% | 5.32% | 4.93% | 3.96% | 4.95% | 6.14% |
Profit Margin | 2.85% | 3.32% | 2.45% | 2.34% | 3.14% | 3.90% |
Free Cash Flow Margin | - | 2.56% | 3.72% | -2.85% | -5.09% | 2.09% |
EBITDA | 1,827 | 2,075 | 1,835 | 1,426 | 1,562 | 1,798 |
EBITDA Margin | 5.23% | 6.03% | 5.79% | 4.93% | 5.95% | 7.27% |
D&A For EBITDA | 237.25 | 244 | 271 | 282 | 263 | 278 |
EBIT | 1,590 | 1,831 | 1,564 | 1,144 | 1,299 | 1,520 |
EBIT Margin | 4.55% | 5.32% | 4.93% | 3.96% | 4.95% | 6.14% |
Effective Tax Rate | 35.01% | 35.08% | 36.45% | 37.02% | 31.16% | 33.65% |