Secure, Inc. (TYO:4264)
Japan
· Delayed Price · Currency is JPY 1,857.00
-22.00 (-1.17%)
At close: Mar 9, 2026
Secure 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 | 6,840 | 6,247 | 5,191 | 3,384 | 3,378 | Upgrade
|
| Revenue Growth (YoY) | 9.49% | 20.34% | 53.40% | 0.18% | 21.07% | Upgrade
|
| Cost of Revenue | 4,012 | 3,719 | 3,176 | 2,073 | 2,058 | Upgrade
|
| Gross Profit | 2,828 | 2,528 | 2,015 | 1,311 | 1,320 | Upgrade
|
| Selling, General & Admin | 2,502 | 2,153 | 1,785 | 1,443 | 1,128 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 29 | - | - | - | Upgrade
|
| Operating Expenses | 2,505 | 2,222 | 1,827 | 1,481 | 1,165 | Upgrade
|
| Operating Income | 323 | 306 | 188 | -170 | 155 | Upgrade
|
| Interest Expense | -14 | -12 | -7 | -5 | -6 | Upgrade
|
| Interest & Investment Income | 2 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -12 | -1 | -4 | -9 | -2 | Upgrade
|
| EBT Excluding Unusual Items | 299 | 293 | 177 | -184 | 147 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -10 | - | -13 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -4 | - | - | Upgrade
|
| Asset Writedown | - | - | -3 | - | - | Upgrade
|
| Pretax Income | 299 | 283 | 170 | -197 | 147 | Upgrade
|
| Income Tax Expense | 112 | 43 | 2 | 30 | 16 | Upgrade
|
| Net Income to Company | 187 | 240 | 168 | -227 | 131 | Upgrade
|
| Net Income | 187 | 240 | 168 | -227 | 131 | Upgrade
|
| Net Income to Common | 187 | 240 | 168 | -227 | 131 | Upgrade
|
| Net Income Growth | -22.08% | 42.86% | - | - | 296.97% | Upgrade
|
| Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 6 | 5 | 5 | 5 | 4 | Upgrade
|
| Shares Change (YoY) | 11.34% | 0.29% | 5.64% | 7.45% | 5.42% | Upgrade
|
| EPS (Basic) | 34.19 | 50.41 | 35.50 | -48.39 | 31.56 | Upgrade
|
| EPS (Diluted) | 33.79 | 48.40 | 34.06 | -48.39 | 30.11 | Upgrade
|
| EPS Growth | -30.19% | 42.10% | - | - | 277.89% | Upgrade
|
| Free Cash Flow | 148 | 293 | 78 | -351 | 112 | Upgrade
|
| Free Cash Flow Per Share | 26.74 | 58.95 | 15.74 | -74.82 | 25.65 | Upgrade
|
| Gross Margin | 41.34% | 40.47% | 38.82% | 38.74% | 39.08% | Upgrade
|
| Operating Margin | 4.72% | 4.90% | 3.62% | -5.02% | 4.59% | Upgrade
|
| Profit Margin | 2.73% | 3.84% | 3.24% | -6.71% | 3.88% | Upgrade
|
| Free Cash Flow Margin | 2.16% | 4.69% | 1.50% | -10.37% | 3.32% | Upgrade
|
| EBITDA | 414 | 391 | 247 | -109 | 210 | Upgrade
|
| EBITDA Margin | 6.05% | 6.26% | 4.76% | -3.22% | 6.22% | Upgrade
|
| D&A For EBITDA | 91 | 85 | 59 | 61 | 55 | Upgrade
|
| EBIT | 323 | 306 | 188 | -170 | 155 | Upgrade
|
| EBIT Margin | 4.72% | 4.90% | 3.62% | -5.02% | 4.59% | Upgrade
|
| Effective Tax Rate | 37.46% | 15.19% | 1.18% | - | 10.88% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.