Yondoshi Holdings Inc. (TYO:8008)

Yondoshi Holdings Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Operating Revenue	67,500	45,902	39,457	39,508	38,050	39,449
Revenue	67,500	45,902	39,457	39,508	38,050	39,449
Revenue Growth (YoY)	68.95%	16.33%	-0.13%	3.83%	-3.55%	-12.28%
Cost of Revenue	44,665	25,960	19,927	19,781	17,983	18,155
Gross Profit	22,835	19,942	19,530	19,727	20,067	21,294
Selling, General & Admin	20,107	17,983	17,433	17,748	18,348	18,523
Operating Expenses	20,107	17,982	17,433	17,748	18,359	18,533
Operating Income	2,728	1,960	2,097	1,979	1,708	2,761
Interest Expense	-145	-33	-1	-1	-	-2
Interest & Investment Income	441	394	373	309	267	290
Currency Exchange Gain (Loss)	11	12	15	13	32	5
Other Non Operating Income (Expenses)	22	18	30	41	288	140
EBT Excluding Unusual Items	3,057	2,351	2,514	2,341	2,295	3,194
Gain (Loss) on Sale of Investments	198	595	358	260	166	-19
Gain (Loss) on Sale of Assets	135	-	-	-	10	-
Asset Writedown	-288	-317	-581	-542	-243	-232
Other Unusual Items	-	-212	-63	-59	5	-39
Pretax Income	3,072	2,417	2,228	2,000	2,233	2,904
Income Tax Expense	1,457	1,040	928	851	743	1,282
Net Income	1,615	1,377	1,300	1,149	1,490	1,622
Net Income to Common	1,615	1,377	1,300	1,149	1,490	1,622
Net Income Growth	16.44%	5.92%	13.14%	-22.89%	-8.14%	-34.47%
Shares Outstanding (Basic)	21	21	21	21	21	22
Shares Outstanding (Diluted)	21	21	21	21	21	22
Shares Change (YoY)	0.06%	0.08%	0.01%	0.06%	-0.95%	-1.98%
EPS (Basic)	75.22	64.16	60.62	53.59	69.53	74.97
EPS (Diluted)	75.22	64.16	60.62	53.59	69.53	74.97
EPS Growth	16.36%	5.84%	13.13%	-22.93%	-7.25%	-33.14%
Free Cash Flow	-	2,264	1,791	2,261	1,435	5,977
Free Cash Flow Per Share	-	105.49	83.52	105.45	66.96	276.25
Dividend Per Share	83.000	83.000	83.000	83.000	83.000	81.000
Dividend Growth	-	-	-	-	2.47%	1.25%
Gross Margin	33.83%	43.45%	49.50%	49.93%	52.74%	53.98%
Operating Margin	4.04%	4.27%	5.32%	5.01%	4.49%	7.00%
Profit Margin	2.39%	3.00%	3.29%	2.91%	3.92%	4.11%
Free Cash Flow Margin	-	4.93%	4.54%	5.72%	3.77%	15.15%
EBITDA	4,213	3,319	3,288	3,245	3,035	4,283
EBITDA Margin	6.24%	7.23%	8.33%	8.21%	7.98%	10.86%
D&A For EBITDA	1,485	1,359	1,191	1,266	1,327	1,522
EBIT	2,728	1,960	2,097	1,979	1,708	2,761
EBIT Margin	4.04%	4.27%	5.32%	5.01%	4.49%	7.00%
Effective Tax Rate	47.43%	43.03%	41.65%	42.55%	33.27%	44.15%
Advertising Expenses	-	1,617	1,612	1,565	1,672	1,423

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