Satori Electric Co., Ltd. (TYO:7420)
Japan · Delayed Price · Currency is JPY 1,932.00
-35.00 (-1.78%)
Feb 13, 2026, 3:30 PM JST
Satori Electric Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 156,783 | 156,242 | 148,113 | 146,336 | 125,850 | 105,843 | |
Revenue Growth (YoY) | 3.31% | 5.49% | 1.21% | 16.28% | 18.90% | -1.20% |
Cost of Revenue | 141,186 | 140,689 | 132,365 | 132,775 | 114,161 | 96,738 |
Gross Profit | 15,597 | 15,553 | 15,748 | 13,561 | 11,689 | 9,105 |
Selling, General & Admin | 11,002 | 10,951 | 10,438 | 9,252 | 8,576 | 7,764 |
Research & Development | 86 | 86 | 83 | 31 | 22 | 22 |
Operating Expenses | 11,610 | 11,559 | 10,992 | 9,769 | 9,085 | 8,205 |
Operating Income | 3,987 | 3,994 | 4,756 | 3,792 | 2,604 | 900 |
Interest Expense | -481 | -458 | -498 | -303 | -83 | -71 |
Interest & Investment Income | 210 | 163 | 177 | 110 | 68 | 57 |
Currency Exchange Gain (Loss) | 84 | -389 | -288 | -432 | -385 | -22 |
Other Non Operating Income (Expenses) | -158 | -259 | -494 | -302 | 396 | 274 |
EBT Excluding Unusual Items | 3,642 | 3,051 | 3,653 | 2,865 | 2,600 | 1,138 |
Gain (Loss) on Sale of Investments | 353 | 353 | 1 | 703 | - | - |
Gain (Loss) on Sale of Assets | 120 | 5 | 73 | 7 | 1,090 | 1 |
Asset Writedown | -1 | -20 | -231 | -692 | -1,585 | -2 |
Other Unusual Items | 19 | 20 | -1 | -128 | 24 | -396 |
Pretax Income | 4,133 | 3,409 | 3,495 | 2,755 | 2,129 | 741 |
Income Tax Expense | 1,029 | 720 | 1,167 | 391 | 209 | 221 |
Earnings From Continuing Operations | 3,104 | 2,689 | 2,328 | 2,364 | 1,920 | 520 |
Minority Interest in Earnings | -180 | -165 | -172 | -107 | -12 | - |
Net Income | 2,924 | 2,524 | 2,156 | 2,257 | 1,908 | 520 |
Net Income to Common | 2,924 | 2,524 | 2,156 | 2,257 | 1,908 | 520 |
Net Income Growth | 44.47% | 17.07% | -4.47% | 18.29% | 266.92% | 900.00% |
Shares Outstanding (Basic) | 14 | 14 | 14 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 16 | 16 | 16 |
Shares Change (YoY) | 0.11% | -1.01% | -11.95% | - | -0.01% | - |
EPS (Basic) | 203.67 | 175.99 | 148.81 | 137.17 | 115.96 | 31.60 |
EPS (Diluted) | 203.67 | 175.99 | 148.81 | 137.17 | 115.96 | 31.60 |
EPS Growth | 44.30% | 18.26% | 8.49% | 18.29% | 266.94% | 900.00% |
Free Cash Flow | -1,836 | 1,162 | 5,020 | -5,123 | -1,550 | 4,420 |
Free Cash Flow Per Share | -127.89 | 81.02 | 346.49 | -311.35 | -94.20 | 268.61 |
Dividend Per Share | 90.000 | 86.000 | 80.000 | 70.000 | 62.000 | 30.000 |
Dividend Growth | - | 7.50% | 14.29% | 12.90% | 106.67% | -21.05% |
Gross Margin | 9.95% | 9.95% | 10.63% | 9.27% | 9.29% | 8.60% |
Operating Margin | 2.54% | 2.56% | 3.21% | 2.59% | 2.07% | 0.85% |
Profit Margin | 1.86% | 1.62% | 1.46% | 1.54% | 1.52% | 0.49% |
Free Cash Flow Margin | -1.17% | 0.74% | 3.39% | -3.50% | -1.23% | 4.18% |
EBITDA | 4,588 | 4,575 | 5,318 | 4,396 | 3,184 | 1,399 |
EBITDA Margin | 2.93% | 2.93% | 3.59% | 3.00% | 2.53% | 1.32% |
D&A For EBITDA | 601 | 581 | 562 | 604 | 580 | 499 |
EBIT | 3,987 | 3,994 | 4,756 | 3,792 | 2,604 | 900 |
EBIT Margin | 2.54% | 2.56% | 3.21% | 2.59% | 2.07% | 0.85% |
Effective Tax Rate | 24.90% | 21.12% | 33.39% | 14.19% | 9.82% | 29.83% |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.