Valqua 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	57,422	60,113	61,744	62,178	53,167	44,717
Revenue Growth (YoY)	-5.08%	-2.64%	-0.70%	16.95%	18.90%	-7.25%
Cost of Revenue	33,494	36,269	36,438	36,440	31,667	27,199
Gross Profit	23,928	23,844	25,306	25,738	21,500	17,518
Selling, General & Admin	16,311	16,627	16,933	15,703	13,571	13,035
Research & Development	1,547	1,547	1,270	1,157	955	1,006
Operating Expenses	17,858	18,174	18,203	16,860	14,526	14,041
Operating Income	6,070	5,670	7,103	8,878	6,974	3,477
Interest Expense	-252	-214	-191	-112	-60	-68
Interest & Investment Income	96	100	101	58	49	46
Earnings From Equity Investments	23	138	207	32	29	13
Currency Exchange Gain (Loss)	51	200	28	19	56	19
Other Non Operating Income (Expenses)	414	105	150	153	144	185
EBT Excluding Unusual Items	6,402	5,999	7,398	9,028	7,192	3,672
Gain (Loss) on Sale of Investments	964	1,092	2	175	-	968
Gain (Loss) on Sale of Assets	42	7	-	1,097	-	5
Asset Writedown	-126	-213	-300	-257	-39	-88
Legal Settlements	-	-	-	-	-31	-54
Other Unusual Items	-	-679	-1	-1	-1	2
Pretax Income	6,559	6,206	7,099	10,042	7,121	4,505
Income Tax Expense	1,075	1,484	2,150	2,806	2,085	1,356
Earnings From Continuing Operations	5,484	4,722	4,949	7,236	5,036	3,149
Minority Interest in Earnings	-13	-46	-40	-490	-195	-59
Net Income	5,471	4,676	4,909	6,746	4,841	3,090
Net Income to Common	5,471	4,676	4,909	6,746	4,841	3,090
Net Income Growth	46.83%	-4.75%	-27.23%	39.35%	56.67%	5.89%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
Shares Change (YoY)	0.10%	0.15%	-0.64%	0.04%	0.22%	0.22%
EPS (Basic)	310.73	265.77	279.44	381.56	273.94	175.24
EPS (Diluted)	310.73	265.77	279.44	381.56	273.94	175.24
EPS Growth	46.69%	-4.89%	-26.76%	39.29%	56.32%	5.66%
Free Cash Flow	-	-1,559	-2,104	2,056	2,514	1,646
Free Cash Flow Per Share	-	-88.61	-119.77	116.29	142.26	93.35
Dividend Per Share	150.000	150.000	150.000	150.000	125.000	95.000
Dividend Growth	-	-	-	20.00%	31.58%	-5.00%
Gross Margin	41.67%	39.66%	40.98%	41.39%	40.44%	39.17%
Operating Margin	10.57%	9.43%	11.50%	14.28%	13.12%	7.78%
Profit Margin	9.53%	7.78%	7.95%	10.85%	9.11%	6.91%
Free Cash Flow Margin	-	-2.59%	-3.41%	3.31%	4.73%	3.68%
EBITDA	8,872	8,474	9,715	11,551	9,473	5,943
EBITDA Margin	15.45%	14.10%	15.73%	18.58%	17.82%	13.29%
D&A For EBITDA	2,802	2,804	2,612	2,673	2,499	2,466
EBIT	6,070	5,670	7,103	8,878	6,974	3,477
EBIT Margin	10.57%	9.43%	11.50%	14.28%	13.12%	7.78%
Effective Tax Rate	16.39%	23.91%	30.29%	27.94%	29.28%	30.10%

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