Digital Holdings Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	13,102	16,155	16,264	16,924	98,515
Revenue Growth (YoY)	-18.90%	-0.67%	-3.90%	-82.82%	10.98%
Cost of Revenue	3,583	6,140	5,316	5,716	73,286
Gross Profit	9,519	10,015	10,948	11,208	25,229
Selling, General & Admin	8,715	8,556	9,793	10,833	13,448
Research & Development	-	-	-	480	344
Amortization of Goodwill & Intangibles	-	126	112	47	38
Operating Expenses	8,715	9,030	10,332	11,656	14,306
Operating Income	804	985	616	-448	10,923
Interest Expense	-16	-14	-11	-14	-21
Interest & Investment Income	2,485	194	-	39	3,786
Earnings From Equity Investments	113	554	-	-	-15
Currency Exchange Gain (Loss)	3	-5	3	-9	-
Other Non Operating Income (Expenses)	13	19	-231	-9	-11
EBT Excluding Unusual Items	3,402	1,733	377	-441	14,662
Gain (Loss) on Sale of Investments	9	9	197	9,091	675
Asset Writedown	-38	-150	-212	-121	-162
Other Unusual Items	78	4	28	-220	105
Pretax Income	3,451	1,596	390	8,309	15,280
Income Tax Expense	1,648	-14	512	2,776	5,169
Earnings From Continuing Operations	1,803	1,610	-122	5,533	10,111
Minority Interest in Earnings	14	-269	359	186	120
Net Income	1,817	1,341	237	5,719	10,231
Net Income to Common	1,817	1,341	237	5,719	10,231
Net Income Growth	35.50%	465.82%	-95.86%	-44.10%	172.83%
Shares Outstanding (Basic)	18	17	17	19	22
Shares Outstanding (Diluted)	18	17	17	19	22
Shares Change (YoY)	2.46%	0.09%	-8.60%	-11.59%	-3.26%
EPS (Basic)	101.42	76.80	13.57	299.24	473.28
EPS (Diluted)	101.42	76.74	13.57	299.24	473.26
EPS Growth	32.17%	465.60%	-95.47%	-36.77%	182.01%
Free Cash Flow	3,494	6,920	-3,499	-7,637	11,816
Free Cash Flow Per Share	195.03	395.79	-200.31	-399.60	546.58
Dividend Per Share	-	45.000	45.000	67.000	97.000
Dividend Growth	-	-	-32.84%	-30.93%	177.14%
Gross Margin	72.65%	61.99%	67.31%	66.22%	25.61%
Operating Margin	6.14%	6.10%	3.79%	-2.65%	11.09%
Profit Margin	13.87%	8.30%	1.46%	33.79%	10.38%
Free Cash Flow Margin	26.67%	42.84%	-21.51%	-45.13%	11.99%
EBITDA	1,085	1,333	1,067	20	11,651
EBITDA Margin	8.28%	8.25%	6.56%	0.12%	11.83%
D&A For EBITDA	281	348	451	468	728
EBIT	804	985	616	-448	10,923
EBIT Margin	6.14%	6.10%	3.79%	-2.65%	11.09%
Effective Tax Rate	47.75%	-	131.28%	33.41%	33.83%

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