p-ban.com Corp. (TYO:3559)

p-ban.com Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	2,180	2,015	2,015	1,932	1,989
Revenue Growth (YoY)	8.19%	-	4.30%	-2.87%	-6.75%
Cost of Revenue	1,392	1,336	1,347	1,272	1,337
Gross Profit	788	679	668	660	652
Selling, General & Admin	631	524	465	445	430
Operating Expenses	631	546	485	462	447
Operating Income	157	133	183	198	205
Currency Exchange Gain (Loss)	-	-1	-1	-1	-
Other Non Operating Income (Expenses)	-	-1	-2	1	3
EBT Excluding Unusual Items	157	131	180	198	208
Asset Writedown	-3	-2	-2	-	-2
Other Unusual Items	-	-	-	-	-1
Pretax Income	154	129	178	198	205
Income Tax Expense	42	36	86	61	63
Net Income	112	93	92	137	142
Net Income to Common	112	93	92	137	142
Net Income Growth	20.43%	1.09%	-32.85%	-3.52%	27.93%
Shares Outstanding (Basic)	5	5	5	5	4
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change (YoY)	0.33%	-2.26%	-2.13%	0.36%	-0.77%
EPS (Basic)	23.91	19.94	19.33	28.89	31.73
EPS (Diluted)	23.91	19.92	19.26	28.07	29.20
EPS Growth	20.03%	3.43%	-31.39%	-3.87%	28.92%
Free Cash Flow	142	145	103	226	133
Free Cash Flow Per Share	30.31	31.06	21.56	46.30	27.35
Gross Margin	36.15%	33.70%	33.15%	34.16%	32.78%
Operating Margin	7.20%	6.60%	9.08%	10.25%	10.31%
Profit Margin	5.14%	4.61%	4.57%	7.09%	7.14%
Free Cash Flow Margin	6.51%	7.20%	5.11%	11.70%	6.69%
EBITDA	179	155	203	215	221
EBITDA Margin	8.21%	7.69%	10.07%	11.13%	11.11%
D&A For EBITDA	22	22	20	17	16
EBIT	157	133	183	198	205
EBIT Margin	7.20%	6.60%	9.08%	10.25%	10.31%
Effective Tax Rate	27.27%	27.91%	48.32%	30.81%	30.73%
Advertising Expenses	-	33	28	28	23

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