Enigmo Income Statement

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

Millions JPY. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2018	FY 2017	FY 2016
Period Ending	Oct '25 Oct 31, 2025	Jan '25 Jan 31, 2025	Jan '18 Jan 31, 2018	Jan '17 Jan 31, 2017	Jan '16 Jan 31, 2016
Revenue	6,343	5,928	4,492	4,147	2,858
Revenue Growth (YoY)	46.68%	31.97%	8.32%	45.10%	-
Cost of Revenue	1,799	1,404	805	664	490
Gross Profit	4,544	4,524	3,687	3,483	2,368
Selling, General & Admin	4,164	3,785	2,112	1,715	2,148
Operating Expenses	4,164	3,785	2,112	1,715	2,148
Operating Income	380.28	739	1,575	1,768	220
Interest & Investment Income	12.58	2	-	-	2
Earnings From Equity Investments	-13.29	-39	-24	-11	-5
Currency Exchange Gain (Loss)	2.89	-11	5	2	-
Other Non Operating Income (Expenses)	2.88	2	-1	3	-
EBT Excluding Unusual Items	382.03	693	1,555	1,762	217
Gain (Loss) on Sale of Investments	82.42	42	-10	28	-453
Gain (Loss) on Sale of Assets	-4.84	-3	-	-	-
Asset Writedown	-39.04	-69	-426	-15	-2
Other Unusual Items	23.97	-1	-2	-31	59
Pretax Income	444.54	662	1,117	1,744	-179
Income Tax Expense	267.71	264	301	601	1
Earnings From Continuing Operations	176.83	398	816	1,143	-180
Minority Interest in Earnings	11.57	35	-	-	-
Net Income	188.4	433	816	1,143	-180
Net Income to Common	188.4	433	816	1,143	-180
Net Income Growth	-67.06%	-46.94%	-28.61%	-	-
Shares Outstanding (Basic)	40	40	42	42	43
Shares Outstanding (Diluted)	40	40	42	42	43
Shares Change (YoY)	-4.73%	-4.73%	-	-2.11%	-
EPS (Basic)	4.75	10.91	19.60	27.45	-4.23
EPS (Diluted)	4.75	10.91	19.60	27.45	-4.23
EPS Growth	-65.43%	-44.30%	-28.61%	-	-
Free Cash Flow	-	238	20	1,869	-569
Free Cash Flow Per Share	-	6.00	0.48	44.88	-13.38
Dividend Per Share	10.000	10.000	-	-	-
Gross Margin	-	76.32%	82.08%	83.99%	82.86%
Operating Margin	6.00%	12.47%	35.06%	42.63%	7.70%
Profit Margin	2.97%	7.30%	18.17%	27.56%	-6.30%
Free Cash Flow Margin	-	4.01%	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	380.28	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	-	839	744	557	1,206

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