Sakae Electronics 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	6,744	6,428	8,366	10,839	9,007	5,623
Revenue Growth (YoY)	2.07%	-23.16%	-22.82%	20.34%	60.18%	3.14%
Cost of Revenue	5,636	5,372	7,133	9,092	7,514	4,778
Gross Profit	1,108	1,056	1,233	1,747	1,493	845
Selling, General & Admin	1,004	961	887	836	775	697
Operating Expenses	1,035	992	914	865	805	722
Operating Income	73	64	319	882	688	123
Interest Expense	-7	-5	-4	-4	-5	-6
Interest & Investment Income	26	23	20	21	16	16
Earnings From Equity Investments	-	-	-	-	-	-1
Currency Exchange Gain (Loss)	-3	1	1	-2	-	-
Other Non Operating Income (Expenses)	1	-	4	3	-1	5
EBT Excluding Unusual Items	90	83	340	900	698	137
Gain (Loss) on Sale of Investments	2	-	-	-	-	-
Asset Writedown	-	-17	-	-	-	-
Other Unusual Items	-	-20	-	-	-	-
Pretax Income	92	46	340	900	698	137
Income Tax Expense	25	9	110	249	167	21
Net Income	67	37	230	651	531	116
Net Income to Common	67	37	230	651	531	116
Net Income Growth	1.52%	-83.91%	-64.67%	22.60%	357.76%	75.76%
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
EPS (Basic)	13.19	7.29	45.29	128.18	104.55	22.84
EPS (Diluted)	13.19	7.29	45.29	128.18	104.55	22.84
EPS Growth	1.52%	-83.91%	-64.67%	22.60%	357.76%	75.76%
Free Cash Flow	-	-326	177	467	230	201
Free Cash Flow Per Share	-	-64.19	34.85	91.95	45.29	39.58
Dividend Per Share	10.000	10.000	10.000	12.000	7.000	7.000
Dividend Growth	-	-	-16.67%	71.43%	-	-
Gross Margin	16.43%	16.43%	14.74%	16.12%	16.58%	15.03%
Operating Margin	1.08%	1.00%	3.81%	8.14%	7.64%	2.19%
Profit Margin	0.99%	0.58%	2.75%	6.01%	5.90%	2.06%
Free Cash Flow Margin	-	-5.07%	2.12%	4.31%	2.55%	3.57%
EBITDA	101.75	92	346	911	718	147
EBITDA Margin	1.51%	1.43%	4.14%	8.40%	7.97%	2.61%
D&A For EBITDA	28.75	28	27	29	30	24
EBIT	73	64	319	882	688	123
EBIT Margin	1.08%	1.00%	3.81%	8.14%	7.64%	2.19%
Effective Tax Rate	27.17%	19.56%	32.35%	27.67%	23.93%	15.33%

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