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	11,512	8,255	4,175
Revenue Growth	39.45%	97.72%	-
Cost of Revenue	3,851	2,654	1,527
Gross Profit	7,661	5,601	2,648
Selling, General & Admin	3,533	2,801	2,277
Other Operating Expenses	8	-	-
Operating Expenses	3,658	2,801	2,277
Operating Income	4,003	2,800	371
Interest Expense	-15	-	-
Interest & Investment Income	9	1	1
Currency Exchange Gain (Loss)	-9	-10	-7
Other Non Operating Income (Expenses)	-2	-9	13
EBT Excluding Unusual Items	3,986	2,782	378
Gain (Loss) on Sale of Investments	-34	-	4
Asset Writedown	-	-105	-
Other Unusual Items	-	61	11
Pretax Income	3,952	2,738	393
Income Tax Expense	1,077	949	133
Earnings From Continuing Operations	2,875	1,789	260
Minority Interest in Earnings	-	-21	-
Net Income	2,875	1,768	260
Net Income to Common	2,875	1,768	260
Net Income Growth	62.61%	580.00%	-
Shares Outstanding (Basic)	28	27	26
Shares Outstanding (Diluted)	31	29	26
Shares Change	6.67%	13.06%	-
EPS (Basic)	100.96	64.49	9.97
EPS (Diluted)	91.43	59.97	9.97
EPS Growth	52.46%	501.50%	-

Additional Metrics

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
Free Cash Flow	3,111	2,975	-
Free Cash Flow Per Share	98.91	100.90	-
Dividend Per Share	16.100	-	-
Dividend Growth	-	-	-
Gross Margin	66.55%	67.85%	63.42%
Operating Margin	34.77%	33.92%	8.89%
Profit Margin	24.97%	21.42%	6.23%
Free Cash Flow Margin	27.02%	36.04%	-
EBITDA	4,408	2,882	-
EBITDA Margin	38.29%	34.91%	-
D&A For EBITDA	405	82	-
EBIT	4,003	2,800	371
EBIT Margin	34.77%	33.92%	8.89%
Effective Tax Rate	27.25%	34.66%	33.84%