JINJIB Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	2,687	2,400	2,083	1,518	972
Revenue Growth (YoY)	11.96%	15.22%	37.26%	56.13%	-
Cost of Revenue	369	353	322.51	243.2	126
Gross Profit	2,318	2,047	1,760	1,274	846
Selling, General & Admin	2,152	1,956	1,488	1,201	937
Amortization of Goodwill & Intangibles	-	4	-	-	-
Operating Expenses	2,152	1,984	1,488	1,201	937
Operating Income	166	63	272.41	73.77	-91
Interest Expense	-6	-6	-5.8	-7.95	-9
Interest & Investment Income	3	-	0.01	0.01	-
Other Non Operating Income (Expenses)	3	2	-12.68	-0.98	7
EBT Excluding Unusual Items	166	59	253.95	64.86	-93
Gain (Loss) on Sale of Assets	-	-	-	2.54	-
Asset Writedown	-18	-7	-1.59	-0.06	-
Other Unusual Items	-	11	-	-	-
Pretax Income	148	63	252.36	67.34	-93
Income Tax Expense	-34	247	110.55	25.84	-28
Net Income	182	-184	141.8	41.5	-65
Net Income to Common	182	-184	141.8	41.5	-65
Net Income Growth	-	-	241.73%	-	-
Shares Outstanding (Basic)	3	3	2	2	2
Shares Outstanding (Diluted)	3	3	2	2	2
Shares Change (YoY)	0.26%	22.88%	17.50%	0.28%	-
EPS (Basic)	62.68	-63.54	65.23	20.69	-32.50
EPS (Diluted)	62.68	-63.54	62.66	20.69	-32.50
EPS Growth	-	-	202.88%	-	-
Free Cash Flow	219	-137	445.69	307.13	-
Free Cash Flow Per Share	75.43	-47.31	189.13	153.14	-
Gross Margin	86.27%	85.29%	84.52%	83.97%	87.04%
Operating Margin	6.18%	2.63%	13.08%	4.86%	-9.36%
Profit Margin	6.77%	-7.67%	6.81%	2.73%	-6.69%
Free Cash Flow Margin	8.15%	-5.71%	21.40%	20.24%	-
EBITDA	204	91	281.35	90.18	-
EBITDA Margin	7.59%	3.79%	13.51%	5.94%	-
D&A For EBITDA	38	28	8.94	16.41	-
EBIT	166	63	272.41	73.77	-91
EBIT Margin	6.18%	2.63%	13.08%	4.86%	-9.36%
Effective Tax Rate	-	392.06%	43.81%	38.38%	-
Advertising Expenses	-	159	84.18	109.6	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.