Fujisan Magazine Service Co., Ltd. (TYO:3138)
Japan
· Delayed Price · Currency is JPY 1,038.00
+19.00 (1.86%)
Mar 10, 2026, 3:30 PM JST
Fujisan Magazine Service 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 - 2018 |
|---|---|---|---|---|---|---|
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 - 2018 |
| Revenue | 5,814 | 5,618 | 5,771 | 5,968 | 5,930 | Upgrade
|
| Revenue Growth (YoY) | 3.49% | -2.65% | -3.30% | 0.64% | 15.28% | Upgrade
|
| Cost of Revenue | 4,242 | 3,946 | 4,043 | 4,116 | 3,913 | Upgrade
|
| Gross Profit | 1,572 | 1,672 | 1,728 | 1,852 | 2,017 | Upgrade
|
| Selling, General & Admin | 1,410 | 1,364 | 1,372 | 1,408 | 1,490 | Upgrade
|
| Operating Expenses | 1,410 | 1,364 | 1,370 | 1,408 | 1,492 | Upgrade
|
| Operating Income | 162 | 308 | 358 | 444 | 525 | Upgrade
|
| Interest Expense | -5 | -3 | -2 | -2 | -2 | Upgrade
|
| Interest & Investment Income | 4 | - | - | - | - | Upgrade
|
| Earnings From Equity Investments | 3 | -6 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 3 | -2 | -3 | -1 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 167 | 297 | 353 | 441 | 522 | Upgrade
|
| Gain (Loss) on Sale of Investments | -11 | 5 | - | - | - | Upgrade
|
| Other Unusual Items | 7 | 2 | - | - | 2 | Upgrade
|
| Pretax Income | 163 | 304 | 353 | 441 | 524 | Upgrade
|
| Income Tax Expense | 66 | 112 | 115 | 134 | 152 | Upgrade
|
| Earnings From Continuing Operations | 97 | 192 | 238 | 307 | 372 | Upgrade
|
| Minority Interest in Earnings | -18 | -21 | -16 | -19 | -26 | Upgrade
|
| Net Income | 79 | 171 | 222 | 288 | 346 | Upgrade
|
| Net Income to Common | 79 | 171 | 222 | 288 | 346 | Upgrade
|
| Net Income Growth | -53.80% | -22.97% | -22.92% | -16.76% | 61.68% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | Upgrade
|
| Shares Change (YoY) | 0.19% | 0.66% | -1.57% | -1.17% | -1.25% | Upgrade
|
| EPS (Basic) | 23.92 | 52.06 | 69.57 | 89.99 | 108.76 | Upgrade
|
| EPS (Diluted) | 23.92 | 51.89 | 68.10 | 86.61 | 103.05 | Upgrade
|
| EPS Growth | -53.90% | -23.80% | -21.37% | -15.95% | 63.65% | Upgrade
|
| Free Cash Flow | 382 | 274 | 418 | 435 | 526 | Upgrade
|
| Free Cash Flow Per Share | 115.67 | 83.13 | 127.66 | 130.77 | 156.27 | Upgrade
|
| Dividend Per Share | - | 16.000 | 16.000 | 18.000 | - | Upgrade
|
| Dividend Growth | - | - | -11.11% | - | - | Upgrade
|
| Gross Margin | 27.04% | 29.76% | 29.94% | 31.03% | 34.01% | Upgrade
|
| Operating Margin | 2.79% | 5.48% | 6.20% | 7.44% | 8.85% | Upgrade
|
| Profit Margin | 1.36% | 3.04% | 3.85% | 4.83% | 5.83% | Upgrade
|
| Free Cash Flow Margin | 6.57% | 4.88% | 7.24% | 7.29% | 8.87% | Upgrade
|
| EBITDA | 492 | 576 | 583 | 649 | 731 | Upgrade
|
| EBITDA Margin | 8.46% | 10.25% | 10.10% | 10.88% | 12.33% | Upgrade
|
| D&A For EBITDA | 330 | 268 | 225 | 205 | 206 | Upgrade
|
| EBIT | 162 | 308 | 358 | 444 | 525 | Upgrade
|
| EBIT Margin | 2.79% | 5.48% | 6.20% | 7.44% | 8.85% | Upgrade
|
| Effective Tax Rate | 40.49% | 36.84% | 32.58% | 30.39% | 29.01% | Upgrade
|
| Advertising Expenses | - | 220 | 271 | 294 | 305 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.