zig-zag,Inc. (TYO:340A)

zig-zag,Inc. Income Statement

Financials in millions JPY. Fiscal year is June - May.

Fiscal Year	FY 2025	FY 2024
Period Ending	May 31, 2025	May 31, 2024
Revenue	1,412	1,106
Revenue Growth (YoY)	27.66%	-
Cost of Revenue	454	356.7
Gross Profit	958.18	749.53
Selling, General & Admin	635.4	528.33
Operating Expenses	635.4	528.33
Operating Income	322.78	221.2
Interest Expense	-0.72	-0.97
Interest & Investment Income	1.26	1.04
Currency Exchange Gain (Loss)	-0.19	-9.35
Other Non Operating Income (Expenses)	-12.78	-34.8
EBT Excluding Unusual Items	310.35	177.12
Asset Writedown	-	-0.02
Pretax Income	310.35	177.87
Income Tax Expense	64.64	14.48
Net Income	245.71	163.39
Net Income to Common	245.71	163.39
Net Income Growth	50.38%	-
Shares Outstanding (Basic)	2	2
Shares Outstanding (Diluted)	2	2
Shares Change (YoY)	16.91%	-
EPS (Basic)	121.11	83.34
EPS (Diluted)	107.21	83.34
EPS Growth	28.64%	-
Free Cash Flow	187.18	455.33
Free Cash Flow Per Share	81.67	232.26
Gross Margin	67.85%	67.75%
Operating Margin	22.86%	20.00%
Profit Margin	17.40%	14.77%
Free Cash Flow Margin	13.26%	41.16%
EBITDA	324.22	221.69
EBITDA Margin	22.96%	20.04%
D&A For EBITDA	1.44	0.49
EBIT	322.78	221.2
EBIT Margin	22.86%	20.00%
Effective Tax Rate	20.83%	8.14%

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