Geolocation Technology Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	709	686	716	767	727	583
Revenue Growth (YoY)	3.96%	-4.19%	-6.65%	5.50%	24.70%	22.74%
Cost of Revenue	274	250	276	272	229	194
Gross Profit	435	436	440	495	498	389
Selling, General & Admin	456	383	362	374	339	335
Research & Development	14	14	-	3	2	1
Operating Expenses	471	398	364	379	343	339
Operating Income	-36	38	76	116	155	50
Other Non Operating Income (Expenses)	4	-1	-	-	-10	-1
EBT Excluding Unusual Items	-31	37	76	116	145	49
Gain (Loss) on Sale of Investments	-	-	-18	-43	-	-
Pretax Income	-32	37	58	73	145	49
Income Tax Expense	5	19	21	36	46	14
Net Income	-37	18	37	37	99	35
Net Income to Common	-37	18	37	37	99	35
Net Income Growth	-	-51.35%	-	-62.63%	182.86%	59.09%
Shares Outstanding (Basic)	2	2	2	2	1	1
Shares Outstanding (Diluted)	2	2	2	2	2	1
Shares Change (YoY)	1.65%	0.97%	0.44%	1.08%	146.06%	7.80%
EPS (Basic)	-23.32	11.49	23.86	24.32	70.96	60.15
EPS (Diluted)	-23.32	11.49	23.86	23.96	64.80	56.37
EPS Growth	-	-51.82%	-0.44%	-63.02%	14.95%	47.59%
Free Cash Flow	-	15	66	40	99	86
Free Cash Flow Per Share	-	9.58	42.55	25.90	64.80	138.51
Gross Margin	61.35%	63.56%	61.45%	64.54%	68.50%	66.72%
Operating Margin	-5.08%	5.54%	10.62%	15.12%	21.32%	8.58%
Profit Margin	-5.22%	2.62%	5.17%	4.82%	13.62%	6.00%
Free Cash Flow Margin	-	2.19%	9.22%	5.21%	13.62%	14.75%
EBITDA	-33.5	42	82	120	159	54
EBITDA Margin	-4.72%	6.12%	11.45%	15.65%	21.87%	9.26%
D&A For EBITDA	2.5	4	6	4	4	4
EBIT	-36	38	76	116	155	50
EBIT Margin	-5.08%	5.54%	10.61%	15.12%	21.32%	8.58%
Effective Tax Rate	-	51.35%	36.21%	49.31%	31.72%	28.57%