Agratio urban design 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
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024
Revenue	34,274	30,743	27,605
Revenue Growth (YoY)	3.95%	11.37%	-
Cost of Revenue	28,211	25,414	23,613
Gross Profit	6,063	5,329	3,992
Selling, General & Admin	2,626	2,301	1,961
Other Operating Expenses	457	457	397
Operating Expenses	3,105	2,780	2,381
Operating Income	2,958	2,549	1,611
Interest Expense	-437	-334	-294
Interest & Investment Income	9	3	-
Other Non Operating Income (Expenses)	22	-9	-26
EBT Excluding Unusual Items	2,552	2,209	1,291
Gain (Loss) on Sale of Assets	1	38	-
Pretax Income	2,553	2,247	1,291
Income Tax Expense	768	667	418
Net Income	1,785	1,580	873
Net Income to Common	1,785	1,580	873
Net Income Growth	4.32%	80.98%	-
Shares Outstanding (Basic)	6	6	6
Shares Outstanding (Diluted)	6	6	6
EPS (Basic)	310.24	274.61	151.73
EPS (Diluted)	310.24	274.61	151.73
EPS Growth	4.32%	80.98%	-
Free Cash Flow	-	-4,567	-589
Free Cash Flow Per Share	-	-793.75	-102.37
Dividend Per Share	96.000	96.000	60.000
Dividend Growth	60.00%	60.00%	-
Gross Margin	17.69%	17.33%	14.46%
Operating Margin	8.63%	8.29%	5.84%
Profit Margin	5.21%	5.14%	3.16%
Free Cash Flow Margin	-	-14.85%	-2.13%
EBITDA	3,062	2,624	1,647
EBITDA Margin	8.94%	8.54%	5.97%
D&A For EBITDA	104.25	75	36
EBIT	2,958	2,549	1,611
EBIT Margin	8.63%	8.29%	5.84%
Effective Tax Rate	30.08%	29.68%	32.38%

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