Kimoto Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	10,546	11,294	9,910	9,623	12,235
Revenue Growth (YoY)	-6.62%	13.97%	2.98%	-21.35%	5.87%
Cost of Revenue	6,438	6,893	6,745	7,334	8,673
Gross Profit	4,108	4,401	3,165	2,289	3,562
Selling, General & Admin	2,427	2,417	2,326	2,284	2,251
Research & Development	554	584	589	588	559
Operating Expenses	3,050	3,061	2,949	2,914	2,866
Operating Income	1,058	1,340	216	-625	696
Interest & Investment Income	84	50	61	36	34
Currency Exchange Gain (Loss)	51	-40	100	55	62
Other Non Operating Income (Expenses)	17	25	31	20	21
EBT Excluding Unusual Items	1,210	1,375	408	-514	813
Gain (Loss) on Sale of Assets	1	31	-	1	189
Asset Writedown	-111	-3	-27	-1	-6
Pretax Income	1,100	1,403	381	-514	996
Income Tax Expense	535	414	46	53	312
Net Income	565	989	335	-567	684
Net Income to Common	565	989	335	-567	684
Net Income Growth	-42.87%	195.22%	-	-	39.02%
Shares Outstanding (Basic)	45	46	46	47	47
Shares Outstanding (Diluted)	45	46	46	47	47
Shares Change (YoY)	-2.43%	-0.38%	-0.87%	-1.27%	-1.30%
EPS (Basic)	12.59	21.51	7.26	-12.18	14.51
EPS (Diluted)	12.59	21.51	7.26	-12.18	14.51
EPS Growth	-41.45%	196.35%	-	-	40.86%
Free Cash Flow	314	1,435	134	-555	1,447
Free Cash Flow Per Share	7.00	31.21	2.90	-11.92	30.69
Dividend Per Share	-	8.000	6.000	6.000	6.000
Dividend Growth	-	33.33%	-	-	20.00%
Gross Margin	38.95%	38.97%	31.94%	23.79%	29.11%
Operating Margin	10.03%	11.87%	2.18%	-6.49%	5.69%
Profit Margin	5.36%	8.76%	3.38%	-5.89%	5.59%
Free Cash Flow Margin	2.98%	12.71%	1.35%	-5.77%	11.83%
EBITDA	1,605	1,887	714	-117	1,301
EBITDA Margin	15.22%	16.71%	7.21%	-1.22%	10.63%
D&A For EBITDA	547	547	498	508	605
EBIT	1,058	1,340	216	-625	696
EBIT Margin	10.03%	11.87%	2.18%	-6.49%	5.69%
Effective Tax Rate	48.64%	29.51%	12.07%	-	31.32%