Bewith, Inc. (TYO:9216)
Japan · Delayed Price · Currency is JPY 1,909.00
+2.00 (0.10%)
Apr 16, 2026, 1:08 PM JST
Bewith Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 36,138 | 36,424 | 38,253 | 35,158 | 32,405 | 28,845 | |
Revenue Growth (YoY) | -1.63% | -4.78% | 8.80% | 8.50% | 12.34% | 15.84% |
Cost of Revenue | 31,038 | 31,237 | 32,187 | 29,763 | 27,049 | 24,073 |
Gross Profit | 5,101 | 5,187 | 6,066 | 5,395 | 5,356 | 4,772 |
Selling, General & Admin | 4,134 | 3,881 | 3,416 | 3,152 | 2,772 | 2,640 |
Other Operating Expenses | - | 197 | 74 | - | - | - |
Operating Expenses | 4,134 | 4,117 | 3,523 | 3,170 | 2,791 | 2,640 |
Operating Income | 966.94 | 1,070 | 2,543 | 2,225 | 2,565 | 2,132 |
Interest Expense | -0.32 | - | - | - | - | - |
Earnings From Equity Investments | -68.25 | -73 | -30 | - | - | - |
Other Non Operating Income (Expenses) | 13.6 | 6 | 14 | 43 | 25 | 33 |
EBT Excluding Unusual Items | 912.12 | 1,003 | 2,527 | 2,268 | 2,590 | 2,165 |
Gain (Loss) on Sale of Investments | 0.9 | 75 | 13 | - | - | - |
Asset Writedown | -408.99 | -245 | -3 | - | -1 | -2 |
Pretax Income | 504.03 | 833 | 2,537 | 2,268 | 2,589 | 2,163 |
Income Tax Expense | 266.17 | 372 | 704 | 590 | 813 | 502 |
Earnings From Continuing Operations | 237.87 | 461 | 1,833 | 1,678 | 1,776 | 1,661 |
Minority Interest in Earnings | 3.85 | -9 | - | - | - | -6 |
Net Income | 241.72 | 452 | 1,833 | 1,678 | 1,776 | 1,655 |
Net Income to Common | 241.72 | 452 | 1,833 | 1,678 | 1,776 | 1,655 |
Net Income Growth | -79.94% | -75.34% | 9.24% | -5.52% | 7.31% | 78.34% |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 13 | 13 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 13 | 13 |
Shares Change (YoY) | -0.13% | -0.26% | 2.58% | 5.53% | 3.80% | - |
EPS (Basic) | 17.11 | 32.07 | 131.13 | 122.13 | 136.33 | 129.30 |
EPS (Diluted) | 16.87 | 31.56 | 127.46 | 119.69 | 133.74 | 129.30 |
EPS Growth | -79.91% | -75.24% | 6.49% | -10.51% | 3.44% | 78.34% |
Free Cash Flow | - | 941 | 2,208 | 1,314 | 1,401 | - |
Free Cash Flow Per Share | - | 65.60 | 153.52 | 93.72 | 105.45 | - |
Dividend Per Share | 77.000 | 77.000 | 53.000 | 49.000 | 47.000 | 44.500 |
Dividend Growth | 45.28% | 45.28% | 8.16% | 4.25% | 5.62% | - |
Gross Margin | 14.11% | 14.24% | 15.86% | 15.35% | 16.53% | 16.54% |
Operating Margin | 2.68% | 2.94% | 6.65% | 6.33% | 7.92% | 7.39% |
Profit Margin | 0.67% | 1.24% | 4.79% | 4.77% | 5.48% | 5.74% |
Free Cash Flow Margin | - | 2.58% | 5.77% | 3.74% | 4.32% | - |
EBITDA | 1,435 | 1,468 | 2,851 | 2,456 | 2,765 | - |
EBITDA Margin | 3.97% | 4.03% | 7.45% | 6.99% | 8.53% | - |
D&A For EBITDA | 467.89 | 398 | 308 | 231 | 200 | - |
EBIT | 966.94 | 1,070 | 2,543 | 2,225 | 2,565 | 2,132 |
EBIT Margin | 2.68% | 2.94% | 6.65% | 6.33% | 7.92% | 7.39% |
Effective Tax Rate | 52.81% | 44.66% | 27.75% | 26.01% | 31.40% | 23.21% |
Updated Feb 28, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.