Dynamic Map Platform 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	6,826	7,465	5,567	3,681	601	562
Revenue Growth (YoY)	22.61%	34.09%	51.24%	512.48%	6.94%	3.66%
Cost of Revenue	6,161	6,144	5,655	5,496	1,229	1,521
Gross Profit	665	1,321	-88	-1,815	-628	-959
Selling, General & Admin	2,349	2,281	2,466	2,184	-	-
Research & Development	259	259	-	-	-	-
Other Operating Expenses	-	-	-	-	929	774
Operating Expenses	2,608	2,540	2,466	2,184	929	774
Operating Income	-1,943	-1,219	-2,554	-3,999	-1,557	-1,733
Interest Expense	-111	-187	-203	-216	-52	-12
Interest & Investment Income	3	31	81	-	-	-
Currency Exchange Gain (Loss)	-10	-10	245	905	-	-
Other Non Operating Income (Expenses)	79	-29	-59	-145	-18,236	134
EBT Excluding Unusual Items	-1,982	-1,414	-2,490	-3,455	-19,845	-1,611
Gain (Loss) on Sale of Investments	-	-	75	-	-	-
Gain (Loss) on Sale of Assets	-	-	-1,596	-	-	-
Other Unusual Items	-	-	-31	-	-	-
Pretax Income	-1,982	-1,414	-4,042	-3,455	-19,845	-1,611
Income Tax Expense	263	130	8	315	3	2
Earnings From Continuing Operations	-2,245	-1,544	-4,050	-3,770	-19,848	-1,613
Net Income to Company	-	-1,544	-4,050	-3,770	-	-
Minority Interest in Earnings	2	-	1	-347	-	-
Net Income	-2,243	-1,544	-4,049	-4,117	-19,848	-1,613
Net Income to Common	-2,243	-1,544	-4,049	-4,117	-19,848	-1,613
Shares Outstanding (Basic)	22	19	19	17	-	-
Shares Outstanding (Diluted)	22	19	19	17	-	-
Shares Change (YoY)	19.52%	0.35%	7.95%	-	-	-
EPS (Basic)	-99.74	-81.78	-215.20	-236.22	-	-
EPS (Diluted)	-99.74	-81.78	-215.20	-236.22	-	-
Free Cash Flow	-	-2,353	-	-	-	-
Free Cash Flow Per Share	-	-124.62	-	-	-	-
Gross Margin	9.74%	17.70%	-1.58%	-49.31%	-104.49%	-170.64%
Operating Margin	-28.46%	-16.33%	-45.88%	-108.64%	-259.07%	-308.36%
Profit Margin	-32.86%	-20.68%	-72.73%	-111.84%	-3302.50%	-287.01%
Free Cash Flow Margin	-	-31.52%	-	-	-	-
EBITDA	-	-690	-	-	-	-
EBITDA Margin	-	-9.24%	-	-	-	-
D&A For EBITDA	-	529	-	-	-	-
EBIT	-1,943	-1,219	-2,554	-3,999	-1,557	-1,733
EBIT Margin	-28.46%	-16.33%	-45.88%	-108.64%	-259.07%	-

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