VRAIN Solution, Inc. (TYO:135A)
Japan · Delayed Price · Currency is JPY 3,565.00
+30.00 (0.85%)
Jul 29, 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 | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
| 3,278 | 2,144 | 1,411 | 617.4 | 344.47 | |
Revenue Growth | 52.89% | 51.95% | 128.54% | 79.23% | - |
Cost of Revenue | 692 | 462 | 275.71 | 70.31 | 38.94 |
Gross Profit | 2,586 | 1,682 | 1,135 | 547.09 | 305.53 |
Selling, General & Admin | 1,363 | 832 | 461.24 | 352.37 | 228.78 |
Research & Development | 269 | 232 | 153.66 | 117.51 | 70.8 |
Other Operating Expenses | - | - | - | - | -11.48 |
Operating Expenses | 1,670 | 1,087 | 627.14 | 482.77 | 290.69 |
Operating Income | 916 | 595 | 508.16 | 64.32 | 14.84 |
Interest Expense | -2 | - | -0.97 | -1.16 | -0.32 |
Currency Exchange Gain (Loss) | - | - | 0.01 | - | - |
Other Non Operating Income (Expenses) | -1 | 1 | -11.52 | 0.24 | 0.03 |
EBT Excluding Unusual Items | 913 | 596 | 495.68 | 63.4 | 14.55 |
Asset Writedown | - | - | - | -3.61 | - |
Pretax Income | 913 | 596 | 495.68 | 59.79 | 14.55 |
Income Tax Expense | 261 | 171 | 165.52 | 9.86 | 3.36 |
Net Income | 652 | 425 | 330.16 | 49.93 | 11.19 |
Net Income to Common | 652 | 425 | 330.16 | 49.93 | 11.19 |
Net Income Growth | 53.41% | 28.73% | 561.25% | 346.08% | - |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 |
Shares Change | 0.00% | 1.99% | 2.00% | - | - |
EPS (Basic) | 63.95 | 42.04 | 33.33 | 5.04 | 1.13 |
EPS (Diluted) | 63.30 | 41.27 | 32.69 | 5.04 | 1.13 |
EPS Growth | 53.38% | 26.25% | 548.17% | 346.08% | - |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
Free Cash Flow | -475 | -238 | 417.85 | -87.99 | -8.49 |
Free Cash Flow Per Share | -46.12 | -23.11 | 41.38 | -8.89 | -0.86 |
Gross Margin | 78.89% | 78.45% | 80.46% | 88.61% | 88.70% |
Operating Margin | 27.94% | 27.75% | 36.01% | 10.42% | 4.31% |
Profit Margin | 19.89% | 19.82% | 23.40% | 8.09% | 3.25% |
Free Cash Flow Margin | -14.49% | -11.10% | 29.61% | -14.25% | -2.46% |
EBITDA | 969 | 630 | 527.09 | 80.28 | 19.76 |
EBITDA Margin | 29.56% | 29.38% | 37.35% | 13.00% | 5.74% |
D&A For EBITDA | 53 | 35 | 18.93 | 15.96 | 4.93 |
EBIT | 916 | 595 | 508.16 | 64.32 | 14.84 |
EBIT Margin | 27.94% | 27.75% | 36.01% | 10.42% | 4.31% |
Effective Tax Rate | 28.59% | 28.69% | 33.39% | 16.49% | 23.09% |