Flier inc. Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023
Revenue	1,068	948	785	634
Revenue Growth (YoY)	12.66%	20.76%	23.82%	-
Cost of Revenue	204	187	198	202
Gross Profit	864	761	587	432
Selling, General & Admin	834	750	719	698
Operating Expenses	834	753	719	698
Operating Income	30	8	-132	-266
Interest Expense	-1	-2	-2	-2
Other Non Operating Income (Expenses)	1	-3	-2	-4
Pretax Income	30	3	-136	-272
Income Tax Expense	17	-8	-	-
Net Income	13	11	-136	-272
Net Income to Common	13	11	-136	-272
Net Income Growth	18.18%	-	-	-
Shares Outstanding (Basic)	3	3	2	2
Shares Outstanding (Diluted)	3	3	2	2
Shares Change (YoY)	-2.33%	56.76%	-	-
EPS (Basic)	3.81	3.59	-61.05	-122.10
EPS (Diluted)	3.81	3.15	-61.05	-122.10
EPS Growth	21.00%	-	-	-
Free Cash Flow	26	59	-	-
Free Cash Flow Per Share	7.62	16.89	-	-
Gross Margin	80.90%	80.27%	74.78%	68.14%
Operating Margin	2.81%	0.84%	-16.81%	-41.96%
Profit Margin	1.22%	1.16%	-17.32%	-42.90%
Free Cash Flow Margin	2.43%	6.22%	-	-
EBITDA	45	15	-	-
EBITDA Margin	4.21%	1.58%	-	-
D&A For EBITDA	15	7	-	-
EBIT	30	8	-132	-266
EBIT Margin	2.81%	0.84%	-16.81%	-41.96%
Effective Tax Rate	56.67%	-	-	-
Advertising Expenses	-	36	-	-