MEEQ Inc. 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	7,150	5,974	5,375	5,976
Revenue Growth (YoY)	19.68%	11.14%	-10.06%	-
Cost of Revenue	4,455	3,818	3,681	4,155
Gross Profit	2,695	2,156	1,694	1,821
Selling, General & Admin	1,399	1,058	908	1,004
Operating Expenses	1,399	1,226	908	1,004
Operating Income	1,296	930	786	817
Interest & Investment Income	10	-	-	-
Other Non Operating Income (Expenses)	-2	-21	-3	-
EBT Excluding Unusual Items	1,304	909	783	817
Asset Writedown	-31	-	-	-
Pretax Income	1,273	909	783	817
Income Tax Expense	394	276	241	282
Net Income	879	633	542	535
Net Income to Common	879	633	542	535
Net Income Growth	38.86%	16.79%	1.31%	-
Shares Outstanding (Basic)	11	10	10	10
Shares Outstanding (Diluted)	13	11	10	10
Shares Change (YoY)	17.05%	13.18%	-	-
EPS (Basic)	76.75	64.73	55.76	55.04
EPS (Diluted)	68.26	57.54	55.76	55.04
EPS Growth	18.63%	3.19%	1.31%	-
Free Cash Flow	1,318	799	-	-
Free Cash Flow Per Share	102.35	72.63	-	-
Gross Margin	37.69%	36.09%	31.52%	30.47%
Operating Margin	18.13%	15.57%	14.62%	13.67%
Profit Margin	12.29%	10.60%	10.08%	8.95%
Free Cash Flow Margin	18.43%	13.38%	-	-
EBITDA	1,521	1,110	-	-
EBITDA Margin	21.27%	18.58%	-	-
D&A For EBITDA	225	180	-	-
EBIT	1,296	930	786	817
EBIT Margin	18.13%	15.57%	14.62%	13.67%
Effective Tax Rate	30.95%	30.36%	30.78%	34.52%
Advertising Expenses	-	99	-	-