Fujicopian Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	8,475	8,984	8,225	9,851	8,598
Revenue Growth (YoY)	-5.67%	9.23%	-16.51%	14.57%	13.97%
Cost of Revenue	6,680	6,878	6,866	7,177	6,306
Gross Profit	1,795	2,106	1,359	2,674	2,292
Selling, General & Admin	2,025	1,698	1,707	1,689	1,530
Research & Development	-	423	426	439	412
Operating Expenses	2,025	2,121	2,133	2,128	1,942
Operating Income	-230	-15	-774	546	350
Interest Expense	-32	-19	-18	-17	-16
Interest & Investment Income	56	65	57	43	38
Currency Exchange Gain (Loss)	27	57	49	56	40
Other Non Operating Income (Expenses)	15	5	17	15	12
EBT Excluding Unusual Items	-164	93	-669	643	424
Gain (Loss) on Sale of Investments	-	302	-	37	-
Asset Writedown	-2,498	-34	-28	-31	-11
Other Unusual Items	-1	96	-75	-	-
Pretax Income	-2,663	457	-772	649	413
Income Tax Expense	38	60	84	159	44
Net Income	-2,701	397	-856	490	369
Net Income to Common	-2,701	397	-856	490	369
Net Income Growth	-	-	-	32.79%	-
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change (YoY)	-	-0.00%	-0.01%	-0.01%	-0.01%
EPS (Basic)	-1764.58	259.36	-559.22	320.10	241.04
EPS (Diluted)	-1764.58	259.36	-559.22	320.10	241.04
EPS Growth	-	-	-	32.80%	-
Free Cash Flow	-459	-290	-781	43	316
Free Cash Flow Per Share	-299.87	-189.46	-510.23	28.09	206.42
Dividend Per Share	-	78.000	40.000	97.000	65.000
Dividend Growth	-	95.00%	-58.76%	49.23%	62.50%
Gross Margin	21.18%	23.44%	16.52%	27.14%	26.66%
Operating Margin	-2.71%	-0.17%	-9.41%	5.54%	4.07%
Profit Margin	-31.87%	4.42%	-10.41%	4.97%	4.29%
Free Cash Flow Margin	-5.42%	-3.23%	-9.50%	0.44%	3.67%
EBITDA	436	637	-137	1,095	894
EBITDA Margin	5.15%	7.09%	-1.67%	11.12%	10.40%
D&A For EBITDA	666	652	637	549	544
EBIT	-230	-15	-774	546	350
EBIT Margin	-2.71%	-0.17%	-9.41%	5.54%	4.07%
Effective Tax Rate	-	13.13%	-	24.50%	10.65%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.