Zoa Corporation 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	9,859	9,274	8,598	9,726	9,614	9,518
Revenue Growth (YoY)	10.46%	7.86%	-11.60%	1.17%	1.01%	12.61%
Cost of Revenue	7,252	6,860	6,291	7,171	7,197	7,280
Gross Profit	2,607	2,414	2,307	2,555	2,417	2,238
Selling, General & Admin	2,007	1,953	1,852	1,987	1,882	1,724
Operating Expenses	2,039	1,985	1,888	2,017	1,912	1,753
Operating Income	568	429	419	538	505	485
Interest Expense	-7	-4	-3	-3	-3	-4
Interest & Investment Income	6	3	2	2	-	-
Other Non Operating Income (Expenses)	5	7	8	8	8	7
EBT Excluding Unusual Items	572	435	426	545	510	488
Gain (Loss) on Sale of Investments	-	-	2	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	3	-	-
Asset Writedown	-	-	-	-	-4	-8
Pretax Income	572	435	428	548	506	480
Income Tax Expense	184	138	135	176	160	152
Net Income	388	297	293	372	346	328
Net Income to Common	388	297	293	372	346	328
Net Income Growth	60.33%	1.36%	-21.24%	7.51%	5.49%	121.62%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	0.20%	0.21%	-12.11%	-1.99%	-	-0.40%
EPS (Basic)	308.68	236.64	233.94	261.05	237.96	225.58
EPS (Diluted)	308.68	236.64	233.94	261.05	237.96	225.58
EPS Growth	60.00%	1.15%	-10.38%	9.70%	5.49%	122.52%
Free Cash Flow	-	721	210	-161	-109	915
Free Cash Flow Per Share	-	574.48	167.67	-112.98	-74.97	629.30
Gross Margin	26.44%	26.03%	26.83%	26.27%	25.14%	23.51%
Operating Margin	5.76%	4.63%	4.87%	5.53%	5.25%	5.10%
Profit Margin	3.94%	3.20%	3.41%	3.82%	3.60%	3.45%
Free Cash Flow Margin	-	7.77%	2.44%	-1.65%	-1.13%	9.61%
EBITDA	595.25	460	455	569	534	514
EBITDA Margin	6.04%	4.96%	5.29%	5.85%	5.55%	5.40%
D&A For EBITDA	27.25	31	36	31	29	29
EBIT	568	429	419	538	505	485
EBIT Margin	5.76%	4.63%	4.87%	5.53%	5.25%	5.10%
Effective Tax Rate	32.17%	31.72%	31.54%	32.12%	31.62%	31.67%
Advertising Expenses	-	132	106	97	123	88

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.