Management Solutions co.,Ltd. (TYO:7033)
Japan
· Delayed Price · Currency is JPY 1,422.00
-44.00 (-3.00%)
Mar 9, 2026, 12:55 PM JST
TYO:7033 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 | Oct '23 Oct 31, 2023 | Oct '22 Oct 31, 2022 | Oct '21 Oct 31, 2021 | 2020 - 2016 |
| Revenue | 23,067 | 19,948 | 16,931 | 12,000 | 7,359 | Upgrade
|
| Revenue Growth (YoY) | 15.63% | 17.82% | 41.09% | 63.07% | 40.76% | Upgrade
|
| Cost of Revenue | 13,485 | 11,734 | 10,593 | 7,771 | 4,475 | Upgrade
|
| Gross Profit | 9,582 | 8,214 | 6,338 | 4,229 | 2,884 | Upgrade
|
| Selling, General & Admin | 6,839 | 5,744 | 4,066 | 3,441 | 1,926 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 64.29 | 64 | 53 | - | Upgrade
|
| Other Operating Expenses | - | - | - | - | 35 | Upgrade
|
| Operating Expenses | 6,839 | 5,808 | 4,130 | 3,494 | 1,961 | Upgrade
|
| Operating Income | 2,743 | 2,406 | 2,208 | 735 | 923 | Upgrade
|
| Interest Expense | -8.2 | -7.71 | -8 | -8 | -3 | Upgrade
|
| Interest & Investment Income | 6.86 | 2.57 | 1 | 1 | 1 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.09 | -0.86 | -1 | 4 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -82.01 | 6.86 | 31 | 12 | 10 | Upgrade
|
| EBT Excluding Unusual Items | 2,659 | 2,407 | 2,231 | 744 | 931 | Upgrade
|
| Gain (Loss) on Sale of Investments | 6 | 1.71 | 14 | - | -10 | Upgrade
|
| Asset Writedown | -12.25 | - | - | - | - | Upgrade
|
| Pretax Income | 2,653 | 2,409 | 2,245 | 744 | 921 | Upgrade
|
| Income Tax Expense | 835.21 | 623.14 | 611 | 212 | 236 | Upgrade
|
| Earnings From Continuing Operations | 1,818 | 1,785 | 1,634 | 532 | 685 | Upgrade
|
| Minority Interest in Earnings | -19.14 | -11.14 | -14 | -15 | -7 | Upgrade
|
| Net Income | 1,799 | 1,774 | 1,620 | 517 | 678 | Upgrade
|
| Net Income to Common | 1,799 | 1,774 | 1,620 | 517 | 678 | Upgrade
|
| Net Income Growth | 1.37% | 9.52% | 213.35% | -23.75% | - | Upgrade
|
| Shares Outstanding (Basic) | 16 | 17 | 17 | 17 | 17 | Upgrade
|
| Shares Outstanding (Diluted) | 16 | 17 | 17 | 17 | 17 | Upgrade
|
| Shares Change (YoY) | -2.68% | -0.40% | -0.45% | -0.11% | 0.65% | Upgrade
|
| EPS (Basic) | 111.86 | 107.39 | 97.69 | 31.07 | 40.84 | Upgrade
|
| EPS (Diluted) | 111.86 | 107.39 | 97.69 | 31.04 | 40.65 | Upgrade
|
| EPS Growth | 4.16% | 9.93% | 214.72% | -23.64% | - | Upgrade
|
| Free Cash Flow | 2,129 | 996.86 | 1,903 | 62 | 849 | Upgrade
|
| Free Cash Flow Per Share | 132.40 | 60.33 | 114.71 | 3.72 | 50.89 | Upgrade
|
| Dividend Per Share | 32.000 | 25.714 | 18.000 | 2.000 | - | Upgrade
|
| Dividend Growth | 24.44% | 42.86% | 800.00% | - | - | Upgrade
|
| Gross Margin | 41.54% | 41.18% | 37.43% | 35.24% | 39.19% | Upgrade
|
| Operating Margin | 11.89% | 12.06% | 13.04% | 6.13% | 12.54% | Upgrade
|
| Profit Margin | 7.80% | 8.89% | 9.57% | 4.31% | 9.21% | Upgrade
|
| Free Cash Flow Margin | 9.23% | 5.00% | 11.24% | 0.52% | 11.54% | Upgrade
|
| EBITDA | 3,106 | 2,756 | 2,528 | 959 | 1,064 | Upgrade
|
| EBITDA Margin | 13.46% | 13.81% | 14.93% | 7.99% | 14.46% | Upgrade
|
| D&A For EBITDA | 363.08 | 349.71 | 320 | 224 | 141 | Upgrade
|
| EBIT | 2,743 | 2,406 | 2,208 | 735 | 923 | Upgrade
|
| EBIT Margin | 11.89% | 12.06% | 13.04% | 6.13% | 12.54% | Upgrade
|
| Effective Tax Rate | 31.48% | 25.87% | 27.22% | 28.49% | 25.62% | Upgrade
|
| Advertising Expenses | - | - | 110 | 201 | 82 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.