VRAIN Solution, Inc. (TYO:135A)
Japan · Delayed Price · Currency is JPY 4,155.00
+190.00 (4.79%)
Jun 16, 2026, 3:30 PM JST
VRAIN Solution Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
| 2,573 | 2,145 | 1,411 | 617.4 | 344.47 | |
Revenue Growth (YoY) | 65.10% | 51.99% | 128.54% | 79.23% | - |
Cost of Revenue | 538.05 | 462.05 | 275.71 | 70.31 | 38.94 |
Gross Profit | 2,035 | 1,683 | 1,135 | 547.09 | 305.53 |
Selling, General & Admin | 1,294 | 831.37 | 461.24 | 352.37 | 228.78 |
Research & Development | 232.48 | 232.48 | 153.66 | 117.51 | 70.8 |
Other Operating Expenses | - | - | - | - | -11.48 |
Operating Expenses | 1,551 | 1,088 | 627.14 | 482.77 | 290.69 |
Operating Income | 483.99 | 594.99 | 508.16 | 64.32 | 14.84 |
Interest Expense | -1.39 | -0.39 | -0.97 | -1.16 | -0.32 |
Interest & Investment Income | 0.26 | 0.26 | - | - | - |
Currency Exchange Gain (Loss) | 0.1 | 0.1 | 0.01 | - | - |
Other Non Operating Income (Expenses) | 1.48 | 0.48 | -11.52 | 0.24 | 0.03 |
EBT Excluding Unusual Items | 484.44 | 595.44 | 495.68 | 63.4 | 14.55 |
Asset Writedown | - | - | - | -3.61 | - |
Pretax Income | 484.44 | 595.44 | 495.68 | 59.79 | 14.55 |
Income Tax Expense | 133.37 | 170.37 | 165.52 | 9.86 | 3.36 |
Net Income | 351.07 | 425.07 | 330.16 | 49.93 | 11.19 |
Net Income to Common | 351.07 | 425.07 | 330.16 | 49.93 | 11.19 |
Net Income Growth | 75.80% | 28.75% | 561.25% | 346.08% | - |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 |
Shares Change (YoY) | -1.36% | 1.99% | 2.00% | - | - |
EPS (Basic) | 34.55 | 42.04 | 33.33 | 5.04 | 1.13 |
EPS (Diluted) | 34.31 | 41.27 | 32.69 | 5.04 | 1.13 |
EPS Growth | 78.26% | 26.25% | 548.17% | 346.08% | - |
Free Cash Flow | - | -238.74 | 417.85 | -87.99 | -8.49 |
Free Cash Flow Per Share | - | -23.18 | 41.38 | -8.89 | -0.86 |
Gross Margin | 79.09% | 78.45% | 80.46% | 88.61% | 88.70% |
Operating Margin | 18.81% | 27.74% | 36.01% | 10.42% | 4.31% |
Profit Margin | 13.65% | 19.82% | 23.40% | 8.09% | 3.25% |
Free Cash Flow Margin | - | -11.13% | 29.61% | -14.25% | -2.46% |
EBITDA | 531.72 | 630.38 | 527.09 | 80.28 | 19.76 |
EBITDA Margin | 20.67% | 29.39% | 37.35% | 13.00% | 5.74% |
D&A For EBITDA | 47.73 | 35.39 | 18.93 | 15.96 | 4.93 |
EBIT | 483.99 | 594.99 | 508.16 | 64.32 | 14.84 |
EBIT Margin | 18.81% | 27.74% | 36.01% | 10.42% | 4.31% |
Effective Tax Rate | 27.53% | 28.61% | 33.39% | 16.49% | 23.09% |