eBASE Co.,Ltd. (TYO:3835)

eBASE Income Statement

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

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Revenue	5,259	5,469	5,192	4,714	4,352
Revenue Growth (YoY)	-3.84%	5.33%	10.14%	8.32%	1.16%
Cost of Revenue	2,541	2,552	2,433	2,248	2,156
Gross Profit	2,718	2,917	2,759	2,466	2,196
Selling, General & Admin	1,218	1,133	1,046	1,042	1,037
Research & Development	59	44	51	50	72
Operating Expenses	1,286	1,186	1,107	1,100	1,114
Operating Income	1,432	1,731	1,652	1,366	1,082
Interest & Investment Income	37	49	12	17	18
Other Non Operating Income (Expenses)	-2	16	-2	-	-13
EBT Excluding Unusual Items	1,467	1,796	1,662	1,383	1,087
Gain (Loss) on Sale of Investments	-	-19	-	-77	-
Pretax Income	1,467	1,777	1,662	1,306	1,087
Income Tax Expense	441	527	518	416	343
Net Income	1,026	1,250	1,144	890	744
Net Income to Common	1,026	1,250	1,144	890	744
Net Income Growth	-17.92%	9.27%	28.54%	19.62%	-14.38%
Shares Outstanding (Basic)	45	45	46	46	46
Shares Outstanding (Diluted)	45	45	46	46	46
Shares Change (YoY)	-1.25%	-1.22%	-0.34%	-0.48%	-0.02%
EPS (Basic)	22.96	27.65	25.03	19.41	16.15
EPS (Diluted)	22.96	27.65	24.99	19.38	16.11
EPS Growth	-16.95%	10.64%	28.95%	20.30%	-14.45%
Free Cash Flow	1,063	1,160	1,313	1,008	722
Free Cash Flow Per Share	23.79	25.64	28.67	21.93	15.63
Dividend Per Share	-	13.900	10.100	6.100	5.800
Dividend Growth	-	37.62%	65.57%	5.17%	1.75%
Gross Margin	51.68%	53.34%	53.14%	52.31%	50.46%
Operating Margin	27.23%	31.65%	31.82%	28.98%	24.86%
Profit Margin	19.51%	22.86%	22.03%	18.88%	17.10%
Free Cash Flow Margin	20.21%	21.21%	25.29%	21.38%	16.59%
EBITDA	1,505	1,792	1,697	1,398	1,112
EBITDA Margin	28.62%	32.77%	32.68%	29.66%	25.55%
D&A For EBITDA	73	61	45	32	30
EBIT	1,432	1,731	1,652	1,366	1,082
EBIT Margin	27.23%	31.65%	31.82%	28.98%	24.86%
Effective Tax Rate	30.06%	29.66%	31.17%	31.85%	31.55%

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