Bunkeido 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	Sep '25 Sep 30, 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	12,460	12,475	12,871	12,750	13,197	13,049
Revenue Growth (YoY)	-2.07%	-3.08%	0.95%	-3.39%	1.13%	5.15%
Cost of Revenue	7,146	7,198	7,548	7,433	7,676	7,839
Gross Profit	5,314	5,277	5,323	5,317	5,521	5,210
Selling, General & Admin	4,183	4,181	4,112	4,072	4,184	4,174
Other Operating Expenses	76	76	75	78	79	75
Operating Expenses	4,419	4,417	4,337	4,248	4,367	4,355
Operating Income	895	860	986	1,069	1,154	855
Interest Expense	-3	-1	-	-	-	-
Interest & Investment Income	32	26	22	19	19	19
Other Non Operating Income (Expenses)	45	49	41	37	43	5
EBT Excluding Unusual Items	969	934	1,049	1,125	1,216	879
Gain (Loss) on Sale of Investments	2	31	-	-48	-	-
Asset Writedown	-	-	-	-	-9	-357
Other Unusual Items	-	-	-	-1	-1	-
Pretax Income	971	965	1,049	1,076	1,206	522
Income Tax Expense	361	363	362	372	432	371
Net Income	610	602	687	704	774	151
Net Income to Common	610	602	687	704	774	151
Net Income Growth	-16.32%	-12.37%	-2.42%	-9.04%	412.58%	-72.69%
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	0.27%	0.27%	0.28%	0.25%	0.23%	0.12%
EPS (Basic)	96.12	94.99	108.70	111.69	123.11	24.07
EPS (Diluted)	96.12	94.99	108.70	111.69	123.11	24.07
EPS Growth	-16.55%	-12.61%	-2.68%	-9.27%	411.41%	-72.73%
Free Cash Flow	1,269	598	373	681	680	531
Free Cash Flow Per Share	199.96	94.36	59.02	108.04	108.16	84.65
Dividend Per Share	48.200	46.700	47.500	51.600	56.200	42.050
Dividend Growth	1.90%	-1.68%	-7.95%	-8.19%	33.65%	33.49%
Gross Margin	42.65%	42.30%	41.36%	41.70%	41.84%	39.93%
Operating Margin	7.18%	6.89%	7.66%	8.38%	8.74%	6.55%
Profit Margin	4.90%	4.83%	5.34%	5.52%	5.87%	1.16%
Free Cash Flow Margin	10.18%	4.79%	2.90%	5.34%	5.15%	4.07%
EBITDA	1,235	1,175	1,235	1,255	1,319	1,039
EBITDA Margin	9.91%	9.42%	9.59%	9.84%	9.99%	7.96%
D&A For EBITDA	340	315	249	186	165	184
EBIT	895	860	986	1,069	1,154	855
EBIT Margin	7.18%	6.89%	7.66%	8.38%	8.74%	6.55%
Effective Tax Rate	37.18%	37.62%	34.51%	34.57%	35.82%	71.07%
Advertising Expenses	-	530	514	541	606	651

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