Vision Inc. (TYO:9416)
Japan
· Delayed Price · Currency is JPY 1,225.00
+21.00 (1.74%)
Mar 10, 2026, 9:54 AM JST
Vision 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 | 39,012 | 35,528 | 31,807 | 25,487 | 18,100 | Upgrade
|
| Revenue Growth (YoY) | 9.81% | 11.70% | 24.80% | 40.81% | 8.68% | Upgrade
|
| Cost of Revenue | 17,333 | 14,958 | 14,006 | 13,157 | 9,092 | Upgrade
|
| Gross Profit | 21,679 | 20,570 | 17,801 | 12,330 | 9,008 | Upgrade
|
| Selling, General & Admin | 15,214 | 14,570 | 13,401 | 9,837 | 7,842 | Upgrade
|
| Other Operating Expenses | - | 443 | - | - | - | Upgrade
|
| Operating Expenses | 15,214 | 15,205 | 13,521 | 9,916 | 7,903 | Upgrade
|
| Operating Income | 6,465 | 5,365 | 4,280 | 2,414 | 1,105 | Upgrade
|
| Interest Expense | -7.8 | -10 | -12 | -11 | - | Upgrade
|
| Interest & Investment Income | 11.4 | 4 | 7 | 6 | 5 | Upgrade
|
| Earnings From Equity Investments | -9.72 | 17 | -4 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 16.69 | 1 | 9 | 1 | 26 | Upgrade
|
| Other Non Operating Income (Expenses) | -9.02 | 44 | 56 | 10 | 7 | Upgrade
|
| EBT Excluding Unusual Items | 6,467 | 5,421 | 4,336 | 2,420 | 1,143 | Upgrade
|
| Gain (Loss) on Sale of Investments | 10.95 | 60 | 84 | -16 | -18 | Upgrade
|
| Gain (Loss) on Sale of Assets | -5.52 | - | - | - | - | Upgrade
|
| Asset Writedown | -45.43 | -175 | -44 | -19 | -9 | Upgrade
|
| Other Unusual Items | 0.65 | -1 | 9 | -30 | 14 | Upgrade
|
| Pretax Income | 6,427 | 5,305 | 4,385 | 2,355 | 1,130 | Upgrade
|
| Income Tax Expense | 1,910 | 1,930 | 1,360 | 804 | 400 | Upgrade
|
| Earnings From Continuing Operations | 4,517 | 3,375 | 3,025 | 1,551 | 730 | Upgrade
|
| Minority Interest in Earnings | 5.01 | - | - | -3 | -1 | Upgrade
|
| Net Income | 4,522 | 3,375 | 3,025 | 1,548 | 729 | Upgrade
|
| Net Income to Common | 4,522 | 3,375 | 3,025 | 1,548 | 729 | Upgrade
|
| Net Income Growth | 33.99% | 11.57% | 95.41% | 112.35% | - | Upgrade
|
| Shares Outstanding (Basic) | 49 | 48 | 49 | 48 | 47 | Upgrade
|
| Shares Outstanding (Diluted) | 49 | 49 | 49 | 49 | 49 | Upgrade
|
| Shares Change (YoY) | 0.92% | -1.52% | 0.61% | 1.26% | 2.76% | Upgrade
|
| EPS (Basic) | 92.12 | 69.73 | 61.85 | 31.94 | 15.47 | Upgrade
|
| EPS (Diluted) | 92.03 | 69.33 | 61.21 | 31.51 | 15.03 | Upgrade
|
| EPS Growth | 32.74% | 13.27% | 94.26% | 109.65% | - | Upgrade
|
| Free Cash Flow | 1,799 | 2,074 | 3,288 | 322 | 1,225 | Upgrade
|
| Free Cash Flow Per Share | 36.60 | 42.60 | 66.51 | 6.55 | 25.24 | Upgrade
|
| Dividend Per Share | 45.000 | 27.000 | - | - | - | Upgrade
|
| Dividend Growth | 66.67% | - | - | - | - | Upgrade
|
| Gross Margin | 55.57% | 57.90% | 55.97% | 48.38% | 49.77% | Upgrade
|
| Operating Margin | 16.57% | 15.10% | 13.46% | 9.47% | 6.11% | Upgrade
|
| Profit Margin | 11.59% | 9.50% | 9.51% | 6.07% | 4.03% | Upgrade
|
| Free Cash Flow Margin | 4.61% | 5.84% | 10.34% | 1.26% | 6.77% | Upgrade
|
| EBITDA | 7,414 | 6,300 | 5,034 | 2,839 | 1,241 | Upgrade
|
| EBITDA Margin | 19.00% | 17.73% | 15.83% | 11.14% | 6.86% | Upgrade
|
| D&A For EBITDA | 948.85 | 935 | 754 | 425 | 136 | Upgrade
|
| EBIT | 6,465 | 5,365 | 4,280 | 2,414 | 1,105 | Upgrade
|
| EBIT Margin | 16.57% | 15.10% | 13.46% | 9.47% | 6.11% | Upgrade
|
| Effective Tax Rate | 29.72% | 36.38% | 31.01% | 34.14% | 35.40% | Upgrade
|
| Advertising Expenses | - | 3,063 | 2,583 | 1,598 | 1,112 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.