DVx Inc. Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	55,331	50,321	45,851	47,483	45,496	41,007
Revenue Growth (YoY)	14.23%	9.75%	-3.44%	4.37%	10.95%	-8.16%
Cost of Revenue	50,018	45,328	41,086	42,028	40,161	36,050
Gross Profit	5,313	4,993	4,765	5,455	5,335	4,957
Selling, General & Admin	4,727	4,284	3,964	3,990	3,925	3,909
Operating Expenses	4,903	4,456	4,111	4,115	4,083	4,109
Operating Income	410	537	654	1,340	1,252	848
Interest & Investment Income	9	6	1	1	-	-
Currency Exchange Gain (Loss)	-2	-	6	4	5	1
Other Non Operating Income (Expenses)	-1	-1	3	8	1	1
EBT Excluding Unusual Items	416	542	664	1,353	1,258	850
Gain (Loss) on Sale of Investments	-5	-5	-294	-	-	-
Gain (Loss) on Sale of Assets	2	2	-3	-	-	-
Asset Writedown	-2	-1	-2	-3	-	-5
Other Unusual Items	-1	-1	9	-	-	-
Pretax Income	410	537	374	1,350	1,258	845
Income Tax Expense	101	127	202	414	395	273
Net Income	309	410	172	936	863	572
Net Income to Common	309	410	172	936	863	572
Net Income Growth	17.94%	138.37%	-81.62%	8.46%	50.87%	-27.78%
Shares Outstanding (Basic)	10	10	10	10	10	10
Shares Outstanding (Diluted)	10	10	10	10	10	10
Shares Change (YoY)	0.26%	0.31%	0.33%	0.38%	0.49%	-1.67%
EPS (Basic)	29.48	39.19	16.49	90.19	83.56	55.56
EPS (Diluted)	29.48	39.19	16.49	90.04	83.33	55.50
EPS Growth	17.64%	137.63%	-81.68%	8.05%	50.14%	-26.55%
Free Cash Flow	-	401	-712	1,255	1,576	1,495
Free Cash Flow Per Share	-	38.33	-68.27	120.73	152.18	145.06
Gross Margin	9.60%	9.92%	10.39%	11.49%	11.73%	12.09%
Operating Margin	0.74%	1.07%	1.43%	2.82%	2.75%	2.07%
Profit Margin	0.56%	0.81%	0.38%	1.97%	1.90%	1.40%
Free Cash Flow Margin	-	0.80%	-1.55%	2.64%	3.46%	3.65%
EBITDA	1,096	1,114	1,086	1,731	1,618	1,234
EBITDA Margin	1.98%	2.21%	2.37%	3.65%	3.56%	3.01%
D&A For EBITDA	685.75	577	432	391	366	386
EBIT	410	537	654	1,340	1,252	848
EBIT Margin	0.74%	1.07%	1.43%	2.82%	2.75%	2.07%
Effective Tax Rate	24.63%	23.65%	54.01%	30.67%	31.40%	32.31%

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