Nihon Seimitsu 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	2016 - 2020
Period Ending	Sep '25 Sep 30, 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	2016 - 2020
Revenue	7,223	7,158	6,728	6,900	5,739	4,767	Upgrade
Revenue Growth (YoY)	-0.40%	6.39%	-2.49%	20.23%	20.39%	-28.73%	Upgrade
Cost of Revenue	5,706	5,656	5,312	5,528	4,575	4,169	Upgrade
Gross Profit	1,517	1,502	1,416	1,372	1,164	598	Upgrade
Selling, General & Admin	1,218	1,200	1,138	1,168	1,064	1,059	Upgrade
Operating Expenses	1,244	1,226	1,163	1,191	1,084	1,084	Upgrade
Operating Income	273	276	253	181	80	-486	Upgrade
Interest Expense	-68	-68	-68	-60	-58	-59	Upgrade
Interest & Investment Income	2	1	-	3	-	-	Upgrade
Earnings From Equity Investments	-1	-1	3	1	-	6	Upgrade
Currency Exchange Gain (Loss)	77	-150	279	83	109	-58	Upgrade
Other Non Operating Income (Expenses)	-45	-55	-20	48	59	69	Upgrade
EBT Excluding Unusual Items	238	3	447	256	190	-528	Upgrade
Gain (Loss) on Sale of Assets	1	2	-	-	-	3	Upgrade
Other Unusual Items	-	-	-	-31	-274	-96	Upgrade
Pretax Income	239	5	447	225	-84	-621	Upgrade
Income Tax Expense	33	25	57	50	44	10	Upgrade
Net Income	206	-20	390	175	-128	-631	Upgrade
Net Income to Common	206	-20	390	175	-128	-631	Upgrade
Net Income Growth	505.88%	-	122.86%	-	-	-	Upgrade
Shares Outstanding (Basic)	22	22	22	22	22	21	Upgrade
Shares Outstanding (Diluted)	22	22	22	22	22	21	Upgrade
Shares Change (YoY)	-	-	-	-	2.55%	10.14%	Upgrade
EPS (Basic)	9.35	-0.91	17.70	7.94	-5.81	-29.37	Upgrade
EPS (Diluted)	9.35	-0.91	17.70	7.94	-5.81	-29.37	Upgrade
EPS Growth	505.88%	-	122.86%	-	-	-	Upgrade
Free Cash Flow	91	140	415	201	-213	-384	Upgrade
Free Cash Flow Per Share	4.13	6.36	18.84	9.13	-9.67	-17.88	Upgrade
Gross Margin	21.00%	20.98%	21.05%	19.88%	20.28%	12.54%	Upgrade
Operating Margin	3.78%	3.86%	3.76%	2.62%	1.39%	-10.20%	Upgrade
Profit Margin	2.85%	-0.28%	5.80%	2.54%	-2.23%	-13.24%	Upgrade
Free Cash Flow Margin	1.26%	1.96%	6.17%	2.91%	-3.71%	-8.05%	Upgrade
EBITDA	475	481	445	376	244	-286	Upgrade
EBITDA Margin	6.58%	6.72%	6.61%	5.45%	4.25%	-6.00%	Upgrade
D&A For EBITDA	202	205	192	195	164	200	Upgrade
EBIT	273	276	253	181	80	-486	Upgrade
EBIT Margin	3.78%	3.86%	3.76%	2.62%	1.39%	-10.20%	Upgrade
Effective Tax Rate	13.81%	500.00%	12.75%	22.22%	-	-	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.