Endo Manufacturing Co., Ltd. (TYO:7841)
Japan · Delayed Price · Currency is JPY 1,306.00
+13.00 (1.01%)
At close: Jan 23, 2026
Endo Manufacturing 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| 17,883 | 17,416 | 15,709 | 14,582 | 12,589 | 8,276 | Upgrade | |
Revenue Growth (YoY) | 3.14% | 10.87% | 7.73% | 15.83% | 52.12% | -15.32% | Upgrade |
Cost of Revenue | 14,712 | 13,936 | 12,950 | 10,855 | 9,025 | 6,827 | Upgrade |
Gross Profit | 3,171 | 3,480 | 2,759 | 3,727 | 3,564 | 1,449 | Upgrade |
Selling, General & Admin | 1,835 | 1,783 | 1,496 | 1,724 | 1,592 | 1,260 | Upgrade |
Operating Expenses | 1,985 | 1,933 | 1,582 | 1,875 | 1,726 | 1,377 | Upgrade |
Operating Income | 1,186 | 1,547 | 1,177 | 1,852 | 1,838 | 72 | Upgrade |
Interest Expense | -3 | -1 | -2 | -3 | -4 | -4 | Upgrade |
Interest & Investment Income | 67 | 79 | 62 | 20 | 15 | 23 | Upgrade |
Earnings From Equity Investments | -42 | -44 | -40 | 20 | -50 | - | Upgrade |
Currency Exchange Gain (Loss) | 74 | -11 | -91 | 100 | 50 | -5 | Upgrade |
Other Non Operating Income (Expenses) | 170 | 110 | 50 | 48 | 88 | -13 | Upgrade |
EBT Excluding Unusual Items | 1,452 | 1,680 | 1,156 | 2,037 | 1,937 | 73 | Upgrade |
Gain (Loss) on Sale of Investments | -69 | -69 | -9 | -209 | -129 | - | Upgrade |
Gain (Loss) on Sale of Assets | -26 | - | - | - | - | 15 | Upgrade |
Asset Writedown | - | - | -25 | - | - | -13 | Upgrade |
Pretax Income | 1,357 | 1,611 | 1,122 | 1,828 | 1,808 | 75 | Upgrade |
Income Tax Expense | 589 | 493 | 360 | 1,032 | 207 | 163 | Upgrade |
Net Income | 768 | 1,118 | 762 | 796 | 1,601 | -88 | Upgrade |
Net Income to Common | 768 | 1,118 | 762 | 796 | 1,601 | -88 | Upgrade |
Net Income Growth | -40.19% | 46.72% | -4.27% | -50.28% | - | - | Upgrade |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 | Upgrade |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 | Upgrade |
Shares Change (YoY) | 0.27% | 0.03% | 0.03% | 0.02% | 0.04% | 0.10% | Upgrade |
EPS (Basic) | 87.49 | 127.70 | 87.06 | 90.97 | 183.02 | -10.06 | Upgrade |
EPS (Diluted) | 87.49 | 127.70 | 87.06 | 90.97 | 183.02 | -10.06 | Upgrade |
EPS Growth | -40.35% | 46.67% | -4.30% | -50.29% | - | - | Upgrade |
Free Cash Flow | - | 387 | 1,622 | 916 | 753 | -39 | Upgrade |
Free Cash Flow Per Share | - | 44.20 | 185.32 | 104.69 | 86.08 | -4.46 | Upgrade |
Dividend Per Share | 40.000 | 40.000 | 20.000 | 18.000 | - | 12.000 | Upgrade |
Dividend Growth | 100.00% | 100.00% | 11.11% | - | - | - | Upgrade |
Gross Margin | 17.73% | 19.98% | 17.56% | 25.56% | 28.31% | 17.51% | Upgrade |
Operating Margin | 6.63% | 8.88% | 7.49% | 12.70% | 14.60% | 0.87% | Upgrade |
Profit Margin | 4.29% | 6.42% | 4.85% | 5.46% | 12.72% | -1.06% | Upgrade |
Free Cash Flow Margin | - | 2.22% | 10.32% | 6.28% | 5.98% | -0.47% | Upgrade |
EBITDA | 2,460 | 2,718 | 2,211 | 2,841 | 2,762 | 972 | Upgrade |
EBITDA Margin | 13.76% | 15.61% | 14.07% | 19.48% | 21.94% | 11.74% | Upgrade |
D&A For EBITDA | 1,274 | 1,171 | 1,034 | 989 | 924 | 900 | Upgrade |
EBIT | 1,186 | 1,547 | 1,177 | 1,852 | 1,838 | 72 | Upgrade |
EBIT Margin | 6.63% | 8.88% | 7.49% | 12.70% | 14.60% | 0.87% | Upgrade |
Effective Tax Rate | 43.41% | 30.60% | 32.09% | 56.45% | 11.45% | 217.33% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.