Enigmo Income Statement

Financials in millions JPY. Fiscal year is February - January.

Millions JPY. Fiscal year is Feb - Jan.

Fiscal Year	FY 2025	FY 2018	FY 2017	FY 2016
Period Ending	Jan '25 Jan 31, 2025	Jan '18 Jan 31, 2018	Jan '17 Jan 31, 2017	Jan '16 Jan 31, 2016
Revenue	5,928	4,492	4,147	2,858
Revenue Growth (YoY)	31.97%	8.32%	45.10%	-
Cost of Revenue	1,404	805	664	490
Gross Profit	4,524	3,687	3,483	2,368
Selling, General & Admin	3,785	2,112	1,715	2,148
Operating Expenses	3,785	2,112	1,715	2,148
Operating Income	739	1,575	1,768	220
Interest & Investment Income	2	-	-	2
Earnings From Equity Investments	-39	-24	-11	-5
Currency Exchange Gain (Loss)	-11	5	2	-
Other Non Operating Income (Expenses)	2	-1	3	-
EBT Excluding Unusual Items	693	1,555	1,762	217
Gain (Loss) on Sale of Investments	42	-10	28	-453
Gain (Loss) on Sale of Assets	-3	-	-	-
Asset Writedown	-69	-426	-15	-2
Other Unusual Items	-1	-2	-31	59
Pretax Income	662	1,117	1,744	-179
Income Tax Expense	264	301	601	1
Earnings From Continuing Operations	398	816	1,143	-180
Minority Interest in Earnings	35	-	-	-
Net Income	433	816	1,143	-180
Net Income to Common	433	816	1,143	-180
Net Income Growth	-46.94%	-28.61%	-	-
Shares Outstanding (Basic)	40	42	42	43
Shares Outstanding (Diluted)	40	42	42	43
Shares Change (YoY)	-4.73%	-	-2.11%	-
EPS (Basic)	10.91	19.60	27.45	-4.23
EPS (Diluted)	10.91	19.60	27.45	-4.23
EPS Growth	-44.30%	-28.61%	-	-
Free Cash Flow	-228	20	1,869	-569
Free Cash Flow Per Share	-5.75	0.48	44.88	-13.38
Dividend Per Share	10.000	-	-	-
Gross Margin	76.32%	82.08%	83.99%	82.86%
Operating Margin	12.47%	35.06%	42.63%	7.70%
Profit Margin	7.30%	18.17%	27.56%	-6.30%
Free Cash Flow Margin	-3.85%	0.45%	45.07%	-19.91%
EBITDA	806	1,621	1,821	257
EBITDA Margin	13.60%	36.09%	43.91%	8.99%
D&A For EBITDA	67	46	53	37
EBIT	739	1,575	1,768	220
EBIT Margin	12.47%	35.06%	42.63%	7.70%
Effective Tax Rate	39.88%	26.95%	34.46%	-
Advertising Expenses	-	744	557	1,206

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.