MEEQ 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
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	7,181	5,974	5,375	5,976
Revenue Growth (YoY)	33.60%	11.14%	-10.06%	-
Cost of Revenue	4,402	3,818	3,681	4,155
Gross Profit	2,779	2,156	1,694	1,821
Selling, General & Admin	1,249	1,058	908	1,004
Operating Expenses	1,417	1,226	908	1,004
Operating Income	1,362	930	786	817
Other Non Operating Income (Expenses)	-20	-21	-3	-
Pretax Income	1,348	909	783	817
Income Tax Expense	409	276	241	282
Net Income	939	633	542	535
Net Income to Common	939	633	542	535
Net Income Growth	73.25%	16.79%	1.31%	-
Shares Outstanding (Basic)	11	10	10	10
Shares Outstanding (Diluted)	13	11	10	10
Shares Change (YoY)	36.85%	13.18%	-	-
EPS (Basic)	84.79	64.73	55.76	55.04
EPS (Diluted)	70.59	57.54	55.76	55.04
EPS Growth	26.60%	3.19%	1.31%	-
Free Cash Flow	-	799	-	-
Free Cash Flow Per Share	-	72.63	-	-
Gross Margin	38.70%	36.09%	31.52%	30.47%
Operating Margin	18.97%	15.57%	14.62%	13.67%
Profit Margin	13.08%	10.60%	10.08%	8.95%
Free Cash Flow Margin	-	13.38%	-	-
EBITDA	-	1,110	-	-
EBITDA Margin	-	18.58%	-	-
D&A For EBITDA	-	180	-	-
EBIT	1,362	930	786	817
EBIT Margin	18.97%	15.57%	14.62%	13.67%
Effective Tax Rate	30.34%	30.36%	30.78%	34.52%
Advertising Expenses	-	99	-	-

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