Equities
Consumer DiscretionaryLeisure Goods
  • Price (USD)25.50
  • Today's Change0.00 / 0.00%
  • Shares traded7.40k
  • 1 Year change+82.14%
  • Beta0.4408
Data delayed at least 15 minutes, as of Jan 12 2026 14:34 GMT.
More ▼
Notice
Important Notice
Please note that effective 5th February, 2026 the Financial Times will no longer publish or present securities from the Nairobi Stock Exchange.

Financials data is unavailable for this security.

Income statement Back to Overview

In millions of JPY
(except for per share items)
Fiscal data as of Dec 31 2025202520242023
REVENUE AND GROSS PROFIT
Total revenue475,102446,211423,356
OPERATING EXPENSES
Cost of revenue total193,088164,838137,938
Selling, general and admin. expenses, total161,928112,694118,815
Depreciation/amortization--4,5384,307
Unusual expense(income)8,601(7100)38,479
Other operating expenses, total(3926)824(106)
Total operating expense359,691300,738324,051
Operating income115,411145,47399,305
Other, net--(882)(5494)
INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS
Net income before taxes140,451195,987125,929
Provision for income taxes50,75259,77154,845
Net income after taxes89,699136,21671,084
Minority interest2,353(1368)(475)
Net income before extra. Items92,052134,84870,609
Total extraordinary items------
Net income92,052134,84870,609
Inc.avail. to common excl. extra. Items92,052134,84870,609
Inc.avail. to common incl. extra. Items92,052134,84870,609
EPS RECONCILIATION
Basic/primary weighted average shares804833852
Basic/primary eps excl. extra items11416283
Basic/primary eps incl. extra items11416283
Dilution adjustment--(45)(12)
Diluted weighted average shares804837857
Diluted eps excl. extra items11416182
Diluted eps incl. extra items11416182
COMMON STOCK DIVIDENDS
DPS - common stock primary issue452310.00
Gross dividend - common stock--18,6348,485
PRO FORMA INCOME
Pro forma net income------
Interest expense, supplemental--2,1071,410
SUPPLEMENTAL INCOME
Depreciation, supplemental11,4098,7986,788
Total special items8,601(7100)38,479
NORMALISED INCOME
Normalized income before taxes149,052188,887164,408
Effect of special items on income taxes3,108(2165)16,758
Income tax excluding impact of special items53,86057,60671,603
Normalized income after tax95,192131,28192,805
Normalized income avail. to common97,545129,91392,330
Basic normalized EPS121156108
Diluted normalized EPS121155108
Data Provided by LSEG
All markets data located on FT.com is subject to the FT Terms & Conditions
All content on FT.com is for your general information and use only and is not intended to address your particular requirements. In particular, the content does not constitute any form of advice, recommendation, representation, endorsement or arrangement by FT and is not intended to be relied upon by users in making (or refraining from making) any specific investment or other decisions.
Any information that you receive via FT.com is at best delayed intraday data and not "real time". Share price information may be rounded up/down and therefore not entirely accurate. FT is not responsible for any use of content by you outside its scope as stated in the FT Terms & Conditions.