DIGITAL GRID Income Statement

Financials in millions JPY. Fiscal year is August - July.

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	FY 2026	FY 2025	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jul '25 Jul 31, 2025	Jul '22 Jul 31, 2022
Revenue	7,113	6,153	1,214
Revenue Growth	15.60%	406.81%	-
Cost of Revenue	1,321	1,573	530.87
Gross Profit	5,792	4,580	683.18
Selling, General & Admin	2,656	1,796	-
Other Operating Expenses	-	-	594.74
Operating Expenses	2,775	1,837	594.74
Operating Income	3,017	2,743	88.45
Interest Expense	-71	-81	-3.44
Interest & Investment Income	14	2	-
Other Non Operating Income (Expenses)	-51	-51	10.37
EBT Excluding Unusual Items	2,909	2,613	95.38
Gain (Loss) on Sale of Investments	-	-43	-
Pretax Income	2,909	2,570	95.38
Income Tax Expense	872	700	5.94
Net Income to Company	2,037	1,870	-
Net Income	2,037	1,870	89.44
Net Income to Common	2,037	1,870	89.44
Net Income Growth	8.93%	1990.86%	-
Shares Outstanding (Basic)	40	36	-
Shares Outstanding (Diluted)	46	45	-
Shares Change	1.63%	-	-
EPS (Basic)	50.78	51.45	-
EPS (Diluted)	44.35	41.38	-
EPS Growth	7.19%	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jul '25 Jul 31, 2025	Jul '22 Jul 31, 2022
Free Cash Flow	-6,190	227	-
Free Cash Flow Per Share	-134.77	5.02	-
Gross Margin	81.43%	74.44%	56.27%
Operating Margin	42.42%	44.58%	7.29%
Profit Margin	28.64%	30.39%	7.37%
Free Cash Flow Margin	-87.02%	3.69%	-
EBITDA	3,037	2,755	-
EBITDA Margin	42.70%	44.77%	-
D&A For EBITDA	20	12	-
EBIT	3,017	2,743	88.45
EBIT Margin	42.42%	44.58%	7.29%
Effective Tax Rate	29.98%	27.24%	-