Link and Motivation Inc. (TYO:2170)
Japan
· Delayed Price · Currency is JPY 557.00
+8.00 (1.46%)
At close: Mar 6, 2026
Link and Motivation 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 41,522 | 37,458 | 33,969 | 32,776 | 32,644 | Upgrade
|
| Revenue Growth (YoY) | 10.85% | 10.27% | 3.64% | 0.40% | -7.47% | Upgrade
|
| Cost of Revenue | 18,917 | 17,574 | 16,264 | 16,708 | 17,304 | Upgrade
|
| Gross Profit | 22,605 | 19,884 | 17,705 | 16,068 | 15,340 | Upgrade
|
| Selling, General & Admin | 16,925 | 14,196 | 13,129 | 12,780 | 12,625 | Upgrade
|
| Other Operating Expenses | 1,476 | 76 | -305 | -697 | -80 | Upgrade
|
| Operating Expenses | 18,401 | 14,272 | 12,824 | 12,083 | 12,545 | Upgrade
|
| Operating Income | 4,204 | 5,612 | 4,881 | 3,985 | 2,795 | Upgrade
|
| Interest Expense | -149 | -91 | -72 | -145 | -173 | Upgrade
|
| Interest & Investment Income | 20 | 12 | 16 | 19 | 12 | Upgrade
|
| Earnings From Equity Investments | 147 | 15 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1 | -2 | -3 | 11 | 22 | Upgrade
|
| EBT Excluding Unusual Items | 4,221 | 5,546 | 4,822 | 3,870 | 2,656 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 118 | -26 | -20 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | -22 | Upgrade
|
| Asset Writedown | - | -245 | -230 | -351 | -732 | Upgrade
|
| Pretax Income | 4,221 | 5,419 | 4,566 | 3,499 | 1,902 | Upgrade
|
| Income Tax Expense | 2,202 | 1,366 | 1,430 | 1,310 | 801 | Upgrade
|
| Earnings From Continuing Operations | 2,019 | 4,053 | 3,136 | 2,189 | 1,101 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -84 | -82 | Upgrade
|
| Net Income to Company | 2,019 | 4,053 | 3,136 | 2,105 | 1,019 | Upgrade
|
| Minority Interest in Earnings | -398 | -362 | -294 | -164 | -101 | Upgrade
|
| Net Income | 1,621 | 3,691 | 2,842 | 1,941 | 918 | Upgrade
|
| Net Income to Common | 1,621 | 3,691 | 2,842 | 1,941 | 918 | Upgrade
|
| Net Income Growth | -56.08% | 29.87% | 46.42% | 111.44% | - | Upgrade
|
| Shares Outstanding (Basic) | 108 | 107 | 111 | 112 | 105 | Upgrade
|
| Shares Outstanding (Diluted) | 108 | 107 | 111 | 112 | 105 | Upgrade
|
| Shares Change (YoY) | 0.90% | -3.64% | -0.11% | 6.00% | 0.31% | Upgrade
|
| EPS (Basic) | 14.96 | 34.37 | 25.50 | 17.40 | 8.72 | Upgrade
|
| EPS (Diluted) | 14.94 | 34.37 | 25.48 | 17.38 | 8.72 | Upgrade
|
| EPS Growth | -56.52% | 34.91% | 46.58% | 99.27% | - | Upgrade
|
| Free Cash Flow | 5,159 | 5,465 | 4,219 | 3,415 | 3,986 | Upgrade
|
| Free Cash Flow Per Share | 47.62 | 50.89 | 37.86 | 30.61 | 37.87 | Upgrade
|
| Dividend Per Share | 16.000 | 12.200 | 11.300 | 7.700 | 7.400 | Upgrade
|
| Dividend Growth | 31.15% | 7.96% | 46.75% | 4.05% | 2.78% | Upgrade
|
| Gross Margin | 54.44% | 53.08% | 52.12% | 49.02% | 46.99% | Upgrade
|
| Operating Margin | 10.13% | 14.98% | 14.37% | 12.16% | 8.56% | Upgrade
|
| Profit Margin | 3.90% | 9.85% | 8.37% | 5.92% | 2.81% | Upgrade
|
| Free Cash Flow Margin | 12.43% | 14.59% | 12.42% | 10.42% | 12.21% | Upgrade
|
| EBITDA | 6,022 | 7,326 | 6,569 | 5,709 | 5,665 | Upgrade
|
| EBITDA Margin | 14.50% | 19.56% | 19.34% | 17.42% | 17.35% | Upgrade
|
| D&A For EBITDA | 1,818 | 1,714 | 1,688 | 1,724 | 2,870 | Upgrade
|
| EBIT | 4,204 | 5,612 | 4,881 | 3,985 | 2,795 | Upgrade
|
| EBIT Margin | 10.13% | 14.98% | 14.37% | 12.16% | 8.56% | Upgrade
|
| Effective Tax Rate | 52.17% | 25.21% | 31.32% | 37.44% | 42.11% | Upgrade
|
| Advertising Expenses | - | 1,674 | 1,560 | 1,341 | 1,175 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.