Kurashiru 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
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	17,001	13,102	9,898	6,973
Revenue Growth (YoY)	29.76%	32.37%	41.95%	-
Cost of Revenue	8,945	6,607	4,507	2,281
Gross Profit	8,056	6,495	5,391	4,692
Selling, General & Admin	4,592	3,832	3,051	2,533
Operating Expenses	4,592	3,832	3,050	2,590
Operating Income	3,464	2,663	2,341	2,102
Interest Expense	-	-	-	-0.99
Interest & Investment Income	28	4.46	0.06	0.06
Earnings From Equity Investments	-	-10.2	-	-
Currency Exchange Gain (Loss)	24	-26.66	-6.12	-7.99
Other Non Operating Income (Expenses)	-8	-23.03	-9.86	-17.42
EBT Excluding Unusual Items	3,508	2,607	2,325	2,076
Merger & Restructuring Charges	-	-	-	-196.79
Asset Writedown	-2	-0.27	-0.39	-
Pretax Income	3,506	2,607	2,325	1,879
Income Tax Expense	1,045	915.44	842.47	563.42
Net Income	2,461	1,692	1,483	1,315
Net Income to Common	2,461	1,692	1,483	1,315
Net Income Growth	45.49%	14.10%	12.70%	-
Shares Outstanding (Basic)	42	41	41	41
Shares Outstanding (Diluted)	45	45	41	41
Shares Change (YoY)	0.24%	8.04%	-	-
EPS (Basic)	58.67	40.94	35.89	31.84
EPS (Diluted)	55.00	37.90	35.89	31.84
EPS Growth	45.12%	5.61%	12.70%	-
Free Cash Flow	-	2,047	1,385	2,000
Free Cash Flow Per Share	-	45.87	33.53	48.42
Gross Margin	47.38%	49.57%	54.47%	67.29%
Operating Margin	20.38%	20.32%	23.66%	30.15%
Profit Margin	14.48%	12.91%	14.98%	18.87%
Free Cash Flow Margin	-	15.63%	14.00%	28.69%
EBITDA	3,660	2,850	2,538	2,189
EBITDA Margin	21.53%	21.75%	25.64%	31.40%
D&A For EBITDA	196.07	187.12	196.79	87.38
EBIT	3,464	2,663	2,341	2,102
EBIT Margin	20.38%	20.32%	23.66%	30.15%
Effective Tax Rate	29.81%	35.12%	36.23%	29.99%
Advertising Expenses	-	1,072	701.64	368.25

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