MFS, Inc. 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
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	5,036	2,917	1,889	1,607	843
Revenue Growth (YoY)	166.60%	54.42%	17.55%	90.63%	-
Cost of Revenue	2,964	748	344	418	284
Gross Profit	2,072	2,169	1,545	1,189	559
Selling, General & Admin	1,977	1,973	1,656	1,328	1,106
Operating Expenses	1,977	1,973	1,655	1,328	1,106
Operating Income	95	196	-110	-139	-547
Interest Expense	-3	-1	-10	-9	-4
Interest & Investment Income	3	2	-	-	-
Other Non Operating Income (Expenses)	8	1	-23	1	-1
EBT Excluding Unusual Items	103	198	-143	-147	-552
Gain (Loss) on Sale of Investments	-	-	-	-	-2
Pretax Income	103	198	-143	-147	-554
Income Tax Expense	31	38	-22	2	1
Net Income	72	160	-121	-149	-555
Net Income to Common	72	160	-121	-149	-555
Shares Outstanding (Basic)	9	9	6	6	5
Shares Outstanding (Diluted)	9	9	6	6	5
Shares Change (YoY)	42.40%	41.82%	6.44%	12.93%	-
EPS (Basic)	7.90	17.62	-18.77	-24.60	-103.48
EPS (Diluted)	7.76	17.52	-18.77	-24.60	-103.48
Free Cash Flow	-	111	-78	-	-
Free Cash Flow Per Share	-	12.14	-12.10	-	-
Gross Margin	41.14%	74.36%	81.79%	73.99%	66.31%
Operating Margin	1.89%	6.72%	-5.82%	-8.65%	-64.89%
Profit Margin	1.43%	5.49%	-6.41%	-9.27%	-65.84%
Free Cash Flow Margin	-	3.81%	-4.13%	-	-
EBITDA	126.5	227	-85	-	-
EBITDA Margin	2.51%	7.78%	-4.50%	-	-
D&A For EBITDA	31.5	31	25	-	-
EBIT	95	196	-110	-139	-547
EBIT Margin	1.89%	6.72%	-5.82%	-8.65%	-64.89%
Effective Tax Rate	30.10%	19.19%	-	-	-
Advertising Expenses	-	1,145	909	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.