Optimus Group Company Limited (TYO:9268)
Japan
· Delayed Price · Currency is JPY 462.00
-34.00 (-6.85%)
Mar 9, 2026, 3:30 PM JST
Optimus Group Company Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Revenue | 287,636 | 268,825 | 123,934 | 54,953 | 45,538 | 24,920 | Upgrade
|
| Revenue Growth (YoY) | 7.84% | 116.91% | 125.53% | 20.67% | 82.74% | -6.03% | Upgrade
|
| Cost of Revenue | 243,058 | 225,224 | 103,511 | 46,838 | 37,889 | 20,028 | Upgrade
|
| Gross Profit | 44,578 | 43,601 | 20,423 | 8,115 | 7,649 | 4,892 | Upgrade
|
| Selling, General & Admin | 32,985 | 30,402 | 12,276 | 4,883 | 4,385 | 3,844 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1,937 | 1,937 | - | - | - | - | Upgrade
|
| Operating Expenses | 39,134 | 36,551 | 13,533 | 5,118 | 4,578 | 4,027 | Upgrade
|
| Operating Income | 5,444 | 7,050 | 6,890 | 2,997 | 3,071 | 865 | Upgrade
|
| Interest Expense | -5,913 | -5,056 | -1,124 | -209 | -156 | -122 | Upgrade
|
| Interest & Investment Income | 218 | 335 | 237 | 112 | 71 | 45 | Upgrade
|
| Earnings From Equity Investments | -178 | -95 | 15 | -31 | 55 | 20 | Upgrade
|
| Currency Exchange Gain (Loss) | 248 | -868 | -638 | -210 | 17 | 366 | Upgrade
|
| Other Non Operating Income (Expenses) | 321 | -222 | -146 | 42 | 14 | 88 | Upgrade
|
| EBT Excluding Unusual Items | 140 | 1,144 | 5,234 | 2,701 | 3,072 | 1,262 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 557 | - | 12 | Upgrade
|
| Gain (Loss) on Sale of Assets | -140 | -26 | -7 | 3 | 463 | 66 | Upgrade
|
| Asset Writedown | - | - | - | - | -9 | -143 | Upgrade
|
| Legal Settlements | - | - | - | - | - | -46 | Upgrade
|
| Other Unusual Items | - | - | - | 1 | -2 | 42 | Upgrade
|
| Pretax Income | - | 1,118 | 5,227 | 3,262 | 3,524 | 1,193 | Upgrade
|
| Income Tax Expense | 866 | 1,152 | 2,121 | 917 | 980 | 240 | Upgrade
|
| Earnings From Continuing Operations | -866 | -34 | 3,106 | 2,345 | 2,544 | 953 | Upgrade
|
| Minority Interest in Earnings | -272 | -449 | -252 | -33 | - | - | Upgrade
|
| Net Income | -1,138 | -483 | 2,854 | 2,312 | 2,544 | 953 | Upgrade
|
| Net Income to Common | -1,138 | -483 | 2,854 | 2,312 | 2,544 | 953 | Upgrade
|
| Net Income Growth | - | - | 23.44% | -9.12% | 166.95% | 33.66% | Upgrade
|
| Shares Outstanding (Basic) | 68 | 66 | 56 | 54 | 52 | 53 | Upgrade
|
| Shares Outstanding (Diluted) | 68 | 66 | 56 | 54 | 52 | 53 | Upgrade
|
| Shares Change (YoY) | 8.25% | 16.58% | 3.66% | 4.02% | -1.06% | -6.07% | Upgrade
|
| EPS (Basic) | -16.67 | -7.34 | 50.88 | 42.70 | 48.70 | 18.00 | Upgrade
|
| EPS (Diluted) | -16.67 | -7.34 | 50.55 | 42.45 | 48.57 | 18.00 | Upgrade
|
| EPS Growth | - | - | 19.09% | -12.61% | 169.81% | 42.29% | Upgrade
|
| Free Cash Flow | - | -607 | 1,427 | -3,733 | -2,345 | -1,817 | Upgrade
|
| Free Cash Flow Per Share | - | -9.22 | 25.27 | -68.52 | -44.77 | -34.32 | Upgrade
|
| Dividend Per Share | 18.000 | 18.000 | 17.500 | 13.250 | 11.667 | 4.167 | Upgrade
|
| Dividend Growth | 80.00% | 2.86% | 32.07% | 13.57% | 180.00% | 4.17% | Upgrade
|
| Gross Margin | 15.50% | 16.22% | 16.48% | 14.77% | 16.80% | 19.63% | Upgrade
|
| Operating Margin | 1.89% | 2.62% | 5.56% | 5.45% | 6.74% | 3.47% | Upgrade
|
| Profit Margin | -0.40% | -0.18% | 2.30% | 4.21% | 5.59% | 3.82% | Upgrade
|
| Free Cash Flow Margin | - | -0.23% | 1.15% | -6.79% | -5.15% | -7.29% | Upgrade
|
| EBITDA | 18,973 | 15,686 | 9,002 | 3,611 | 3,489 | 1,318 | Upgrade
|
| EBITDA Margin | 6.60% | 5.83% | 7.26% | 6.57% | 7.66% | 5.29% | Upgrade
|
| D&A For EBITDA | 13,529 | 8,636 | 2,112 | 614 | 418 | 453 | Upgrade
|
| EBIT | 5,444 | 7,050 | 6,890 | 2,997 | 3,071 | 865 | Upgrade
|
| EBIT Margin | 1.89% | 2.62% | 5.56% | 5.45% | 6.74% | 3.47% | Upgrade
|
| Effective Tax Rate | - | 103.04% | 40.58% | 28.11% | 27.81% | 20.12% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.