JELLY BEANS GROUP Co., Ltd. (TYO:3070)
Japan · Delayed Price · Currency is JPY 61.00
-2.00 (-3.17%)
Jun 23, 2026, 3:30 PM JST
JELLY BEANS GROUP Income Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Jan '26 Jan 31, 2026 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 |
| 5,163 | 3,590 | 831 | 919 | 1,393 | 1,568 | |
Revenue Growth (YoY) | 530.40% | 332.01% | -9.58% | -34.03% | -11.16% | -34.26% |
Cost of Revenue | 3,198 | 2,218 | 422 | 388 | 559 | 756 |
Gross Profit | 1,965 | 1,372 | 409 | 531 | 834 | 812 |
Selling, General & Admin | 1,779 | 1,344 | 942 | 1,093 | 1,455 | 1,552 |
Other Operating Expenses | 62 | 62 | -13 | 12 | 14 | 55 |
Operating Expenses | 1,872 | 1,406 | 932 | 1,105 | 1,469 | 1,607 |
Operating Income | 93 | -34 | -523 | -574 | -635 | -795 |
Interest Expense | -10 | -9 | -2 | -1 | -1 | -8 |
Interest & Investment Income | 4 | 2 | - | - | - | - |
Currency Exchange Gain (Loss) | -1 | - | -2 | -3 | -8 | -2 |
Other Non Operating Income (Expenses) | -20 | -22 | -6 | -2 | -28 | 22 |
EBT Excluding Unusual Items | 66 | -63 | -533 | -580 | -672 | -783 |
Gain (Loss) on Sale of Investments | 5 | 5 | - | - | - | -7 |
Gain (Loss) on Sale of Assets | - | - | - | 3 | - | - |
Asset Writedown | -4 | -6 | -16 | -16 | -12 | -26 |
Other Unusual Items | -30 | -30 | 33 | - | -3 | -26 |
Pretax Income | 37 | -94 | -516 | -593 | -687 | -842 |
Income Tax Expense | 199 | 148 | 3 | 3 | 10 | 19 |
Net Income | -162 | -242 | -519 | -596 | -697 | -861 |
Net Income to Common | -162 | -242 | -519 | -596 | -697 | -861 |
Shares Outstanding (Basic) | 66 | 53 | 16 | 11 | 9 | 5 |
Shares Outstanding (Diluted) | 66 | 53 | 16 | 11 | 9 | 5 |
Shares Change (YoY) | 233.12% | 240.28% | 42.89% | 26.10% | 61.85% | 72.65% |
EPS (Basic) | -2.46 | -4.56 | -33.31 | -54.65 | -80.60 | -161.14 |
EPS (Diluted) | -2.46 | -4.56 | -33.31 | -54.65 | -80.60 | -161.14 |
Free Cash Flow | - | -2,547 | -624 | -614 | -618 | -894 |
Free Cash Flow Per Share | - | -48.03 | -40.05 | -56.30 | -71.46 | -167.32 |
Gross Margin | 38.06% | 38.22% | 49.22% | 57.78% | 59.87% | 51.79% |
Operating Margin | 1.80% | -0.95% | -62.94% | -62.46% | -45.59% | -50.70% |
Profit Margin | -3.14% | -6.74% | -62.46% | -64.85% | -50.04% | -54.91% |
Free Cash Flow Margin | - | -70.95% | -75.09% | -66.81% | -44.37% | -57.02% |
EBITDA | - | -4 | - | - | -634 | -794 |
EBITDA Margin | - | -0.11% | - | - | -45.51% | -50.64% |
D&A For EBITDA | - | 30 | - | - | 1 | 1 |
EBIT | 93 | -34 | -523 | -574 | -635 | -795 |
EBIT Margin | 1.80% | -0.95% | -62.94% | -62.46% | -45.59% | -50.70% |
Effective Tax Rate | 537.84% | - | - | - | - | - |
Advertising Expenses | - | 157 | 116 | 194 | 182 | - |