eBASE Co.,Ltd. (TYO:3835)

eBASE Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	5,376	5,469	5,192	4,714	4,352	4,302
Revenue Growth (YoY)	0.47%	5.33%	10.14%	8.32%	1.16%	-3.13%
Cost of Revenue	2,561	2,552	2,433	2,248	2,156	2,014
Gross Profit	2,815	2,917	2,759	2,466	2,196	2,288
Selling, General & Admin	1,182	1,133	1,046	1,042	1,037	971
Research & Development	44	44	51	50	72	102
Operating Expenses	1,235	1,186	1,107	1,100	1,114	1,077
Operating Income	1,580	1,731	1,652	1,366	1,082	1,211
Interest & Investment Income	31	49	12	17	18	27
Other Non Operating Income (Expenses)	18	16	-2	-	-13	-1
EBT Excluding Unusual Items	1,629	1,796	1,662	1,383	1,087	1,237
Gain (Loss) on Sale of Investments	-	-19	-	-77	-	-
Pretax Income	1,629	1,777	1,662	1,306	1,087	1,237
Income Tax Expense	480	527	518	416	343	368
Net Income	1,149	1,250	1,144	890	744	869
Net Income to Common	1,149	1,250	1,144	890	744	869
Net Income Growth	-4.01%	9.27%	28.54%	19.62%	-14.38%	-3.87%
Shares Outstanding (Basic)	45	45	46	46	46	46
Shares Outstanding (Diluted)	45	45	46	46	46	46
Shares Change (YoY)	-1.20%	-1.22%	-0.34%	-0.48%	-0.02%	0.07%
EPS (Basic)	25.54	27.65	25.03	19.41	16.15	18.88
EPS (Diluted)	25.54	27.65	24.99	19.38	16.11	18.83
EPS Growth	-2.85%	10.64%	28.95%	20.30%	-14.45%	-3.88%
Free Cash Flow	1,307	1,160	1,313	1,008	722	957
Free Cash Flow Per Share	29.05	25.64	28.67	21.93	15.63	20.72
Dividend Per Share	13.900	13.900	10.100	6.100	5.800	5.700
Dividend Growth	37.62%	37.62%	65.57%	5.17%	1.75%	-4.20%
Gross Margin	52.36%	53.34%	53.14%	52.31%	50.46%	53.19%
Operating Margin	29.39%	31.65%	31.82%	28.98%	24.86%	28.15%
Profit Margin	21.37%	22.86%	22.03%	18.88%	17.10%	20.20%
Free Cash Flow Margin	24.31%	21.21%	25.29%	21.38%	16.59%	22.25%
EBITDA	1,647	1,792	1,697	1,398	1,112	1,238
EBITDA Margin	30.64%	32.77%	32.68%	29.66%	25.55%	28.78%
D&A For EBITDA	67	61	45	32	30	27
EBIT	1,580	1,731	1,652	1,366	1,082	1,211
EBIT Margin	29.39%	31.65%	31.82%	28.98%	24.86%	28.15%
Effective Tax Rate	29.47%	29.66%	31.17%	31.85%	31.55%	29.75%

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