Kimoto 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	10,683	11,294	9,910	9,623	12,235	11,557
Revenue Growth (YoY)	-6.25%	13.97%	2.98%	-21.35%	5.87%	-3.84%
Cost of Revenue	6,499	6,893	6,745	7,334	8,673	8,492
Gross Profit	4,184	4,401	3,165	2,289	3,562	3,065
Selling, General & Admin	2,383	2,417	2,326	2,284	2,251	2,025
Research & Development	584	584	589	588	559	611
Operating Expenses	3,027	3,061	2,949	2,914	2,866	2,662
Operating Income	1,157	1,340	216	-625	696	403
Interest & Investment Income	66	50	61	36	34	22
Currency Exchange Gain (Loss)	-20	-40	100	55	62	68
Other Non Operating Income (Expenses)	24	25	31	20	21	31
EBT Excluding Unusual Items	1,227	1,375	408	-514	813	524
Gain (Loss) on Sale of Investments	-	-	-	-	-	30
Gain (Loss) on Sale of Assets	1	31	-	1	189	1
Asset Writedown	-	-3	-27	-1	-6	-
Other Unusual Items	-	-	-	-	-	-29
Pretax Income	1,228	1,403	381	-514	996	526
Income Tax Expense	439	414	46	53	312	34
Net Income	789	989	335	-567	684	492
Net Income to Common	789	989	335	-567	684	492
Net Income Growth	-35.49%	195.22%	-	-	39.02%	-
Shares Outstanding (Basic)	45	46	46	47	47	48
Shares Outstanding (Diluted)	45	46	46	47	47	48
Shares Change (YoY)	-2.09%	-0.38%	-0.87%	-1.27%	-1.30%	-2.15%
EPS (Basic)	17.46	21.51	7.26	-12.18	14.51	10.30
EPS (Diluted)	17.46	21.51	7.26	-12.18	14.51	10.30
EPS Growth	-34.11%	196.35%	-	-	40.86%	-
Free Cash Flow	-	1,435	134	-555	1,447	929
Free Cash Flow Per Share	-	31.21	2.90	-11.92	30.69	19.45
Dividend Per Share	5.000	8.000	6.000	6.000	6.000	5.000
Dividend Growth	-16.67%	33.33%	-	-	20.00%	-
Gross Margin	39.16%	38.97%	31.94%	23.79%	29.11%	26.52%
Operating Margin	10.83%	11.87%	2.18%	-6.49%	5.69%	3.49%
Profit Margin	7.39%	8.76%	3.38%	-5.89%	5.59%	4.26%
Free Cash Flow Margin	-	12.71%	1.35%	-5.77%	11.83%	8.04%
EBITDA	1,741	1,887	714	-117	1,301	1,160
EBITDA Margin	16.30%	16.71%	7.21%	-1.22%	10.63%	10.04%
D&A For EBITDA	583.75	547	498	508	605	757
EBIT	1,157	1,340	216	-625	696	403
EBIT Margin	10.83%	11.87%	2.18%	-6.49%	5.69%	3.49%
Effective Tax Rate	35.75%	29.51%	12.07%	-	31.32%	6.46%

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