Globe-ing Income Statement

Financials in millions JPY. Fiscal year is June - May.

Millions JPY. Fiscal year is Jun - May.

Fiscal Year	FY 2026	FY 2025	FY 2024
Period Ending	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024
Revenue	11,513	8,255	4,175
Revenue Growth (YoY)	39.47%	97.72%	-
Cost of Revenue	3,776	2,654	1,527
Gross Profit	7,737	5,601	2,648
Selling, General & Admin	3,595	2,801	2,277
Operating Expenses	3,595	2,801	2,277
Operating Income	4,142	2,800	371
Interest & Investment Income	9.61	1	1
Currency Exchange Gain (Loss)	-9.43	-10	-7
Other Non Operating Income (Expenses)	-7.98	-9	13
EBT Excluding Unusual Items	4,134	2,782	378
Gain (Loss) on Sale of Investments	-	-	4
Gain (Loss) on Sale of Assets	0.2	-	-
Asset Writedown	-0.11	-105	-
Other Unusual Items	-22.92	61	11
Pretax Income	4,112	2,738	393
Income Tax Expense	1,060	949	133
Earnings From Continuing Operations	3,052	1,789	260
Minority Interest in Earnings	0.11	-21	-
Net Income	3,052	1,768	260
Net Income to Common	3,052	1,768	260
Net Income Growth	72.61%	580.00%	-
Shares Outstanding (Basic)	28	27	26
Shares Outstanding (Diluted)	32	29	26
Shares Change (YoY)	6.88%	13.06%	-
EPS (Basic)	107.17	64.49	9.97
EPS (Diluted)	96.84	59.97	9.97
EPS Growth	61.48%	501.50%	-
Free Cash Flow	2,729	2,975	-
Free Cash Flow Per Share	86.61	100.90	-
Dividend Per Share	16.100	-	-
Gross Margin	67.20%	67.85%	63.42%
Operating Margin	35.98%	33.92%	8.89%
Profit Margin	26.51%	21.42%	6.23%
Free Cash Flow Margin	23.71%	36.04%	-
EBITDA	4,281	2,882	-
EBITDA Margin	37.19%	34.91%	-
D&A For EBITDA	138.85	82	-
EBIT	4,142	2,800	371
EBIT Margin	35.98%	33.92%	8.89%
Effective Tax Rate	25.78%	34.66%	33.84%