TYO:8955 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
Rental Revenue	36,385	35,837	34,704	34,412	32,904
Gain (Loss) on Sale of Assets (Rev)	4,765	1,388	881.85	2,685	2,655
Other Revenue	-	-	-	0	0
Total Revenue	41,150	37,225	35,585	37,098	35,559
Revenue Growth (YoY	10.54%	4.61%	-4.08%	4.33%	6.17%
Property Expenses	18,787	18,630	18,094	17,742	16,771
Selling, General & Administrative	220.46	219.44	213.8	213.27	216.32
Other Operating Expenses	341.55	305.93	266	315.08	299.65
Total Operating Expenses	19,349	19,155	18,574	18,270	17,287
Operating Income	21,801	18,070	17,011	18,827	18,272
Interest Expense	-1,945	-1,651	-1,480	-1,472	-1,425
Interest & Investment Income	52.82	3.1	0.38	0.37	0.42
Other Non-Operating Income	-204.08	-149.46	-121.25	-115.69	-64.4
EBT Excluding Unusual Items	19,705	16,272	15,411	17,241	16,783
Gain (Loss) on Sale of Assets	-	-	-	-210.93	-856.2
Total Insurance Settlements	20.44	10.1	8.1	4.43	17.3
Other Unusual Items	51.31	40.26	38	43.82	70.42
Pretax Income	19,777	16,323	15,457	17,078	16,015
Income Tax Expense	1.21	1.21	1.21	1.21	1.21
Net Income	19,776	16,321	15,456	17,077	16,014
Net Income to Common	19,776	16,321	15,456	17,077	16,014
Net Income Growth	21.16%	5.60%	-9.49%	6.64%	5.93%
Basic Shares Outstanding	4	4	4	4	4
Diluted Shares Outstanding	4	4	4	4	4
Shares Change (YoY)	-0.48%	-	0.19%	3.86%	0.63%
EPS (Basic)	4981.65	4091.91	3874.82	4289.38	4177.81
EPS (Diluted)	4981.65	4091.91	3874.82	4289.38	4177.81
EPS Growth	21.74%	5.60%	-9.66%	2.67%	5.27%
Dividend Per Share	4118.500	3883.750	3800.000	3887.500	3801.750
Dividend Growth	6.04%	2.20%	-2.25%	2.26%	-0.90%
Operating Margin	52.98%	48.54%	47.80%	50.75%	51.39%
Profit Margin	48.06%	43.84%	43.43%	46.03%	45.03%
EBITDA	26,155	22,419	21,116	22,930	22,501
EBITDA Margin	63.56%	60.23%	59.34%	61.81%	63.28%
D&A For Ebitda	4,353	4,349	4,105	4,102	4,229
EBIT	21,801	18,070	17,011	18,827	18,272
EBIT Margin	52.98%	48.54%	47.80%	50.75%	51.39%
Effective Tax Rate	0.01%	0.01%	0.01%	0.01%	0.01%
Revenue as Reported	41,150	37,225	35,585	37,098	35,559

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.