ASICS Corporation (TYO:7936)

ASICS Income Statement

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	778,127	678,526	570,463	484,601	404,083	328,784
Revenue Growth (YoY)	20.12%	18.94%	17.72%	19.93%	22.90%	-13.03%
Cost of Revenue	336,997	299,648	273,566	243,894	204,205	175,925
Gross Profit	441,130	378,878	296,897	240,707	199,878	152,859
Selling, General & Admin	282,906	259,440	225,671	185,022	159,705	143,328
Research & Development	-	-	-	6,085	4,911	-
Operating Expenses	304,935	278,766	242,680	206,829	178,343	156,811
Operating Income	136,195	100,112	54,217	33,878	21,535	-3,952
Interest Expense	-5,052	-5,427	-4,846	-2,662	-1,723	-1,700
Interest & Investment Income	3,262	4,454	3,340	1,642	614	596
Currency Exchange Gain (Loss)	-1,120	-1,898	-537	-2,581	398	-1,626
Other Non Operating Income (Expenses)	-3,139	-4,641	-1,505	711	313	-242
EBT Excluding Unusual Items	130,146	92,600	50,669	30,988	21,137	-6,924
Merger & Restructuring Charges	-1,782	-	-	-946	-5,542	-
Gain (Loss) on Sale of Investments	1,139	6,787	8,164	-301	-69	-171
Gain (Loss) on Sale of Assets	2,324	232	-16	244	-158	-73
Asset Writedown	-2,249	-2,070	-4,631	-1,827	-1,997	-3,876
Other Unusual Items	-1,872	-4,306	-3,615	544	750	-5,017
Pretax Income	127,706	93,243	50,571	28,702	14,121	-16,061
Income Tax Expense	42,352	29,299	15,119	8,693	4,741	65
Earnings From Continuing Operations	85,354	63,944	35,452	20,009	9,380	-16,126
Minority Interest in Earnings	-174	-138	-180	-122	23	-
Net Income	85,180	63,806	35,272	19,887	9,403	-16,126
Net Income to Common	85,180	63,806	35,272	19,887	9,403	-16,126
Net Income Growth	42.13%	80.90%	77.36%	111.50%	-	-
Shares Outstanding (Basic)	716	723	733	732	732	732
Shares Outstanding (Diluted)	717	724	733	733	733	732
Shares Change (YoY)	0.14%	-1.33%	0.05%	0.05%	0.16%	-3.39%
EPS (Basic)	119.03	88.30	48.13	27.15	12.85	-22.04
EPS (Diluted)	118.85	88.16	48.09	27.13	12.83	-22.04
EPS Growth	44.22%	83.32%	77.28%	111.40%	-	-
Free Cash Flow	-	93,239	84,910	-24,871	45,840	15,562
Free Cash Flow Per Share	-	128.84	115.77	-33.93	62.56	21.27
Dividend Per Share	-	20.000	16.250	10.000	6.000	6.000
Dividend Growth	-	23.08%	62.50%	66.67%	-	-
Gross Margin	56.69%	55.84%	52.04%	49.67%	49.46%	46.49%
Operating Margin	17.50%	14.75%	9.50%	6.99%	5.33%	-1.20%
Profit Margin	10.95%	9.40%	6.18%	4.10%	2.33%	-4.91%
Free Cash Flow Margin	-	13.74%	14.88%	-5.13%	11.34%	4.73%
EBITDA	161,030	121,354	71,332	50,295	35,882	10,030
EBITDA Margin	20.70%	17.89%	12.50%	10.38%	8.88%	3.05%
D&A For EBITDA	24,835	21,242	17,115	16,417	14,347	13,982
EBIT	136,195	100,112	54,217	33,878	21,535	-3,952
EBIT Margin	17.50%	14.75%	9.50%	6.99%	5.33%	-1.20%
Effective Tax Rate	33.16%	31.42%	29.90%	30.29%	33.57%	-
Advertising Expenses	-	52,099	43,646	33,973	31,583	29,194

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