Aiming Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2018
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '18 Dec 31, 2018
Revenue	15,826	17,086	18,199	13,668	7,314
Revenue Growth (YoY)	-7.37%	-6.12%	33.15%	86.87%	7.10%
Cost of Revenue	6,247	7,610	8,109	6,155	3,004
Gross Profit	9,579	9,476	10,090	7,513	4,310
Selling, General & Admin	7,499	10,029	11,399	7,113	5,796
Operating Expenses	7,499	10,029	11,399	7,113	5,796
Operating Income	2,080	-553	-1,309	400	-1,486
Interest Expense	-	-	-	-	-17
Interest & Investment Income	365	277	181	3	-
Earnings From Equity Investments	-1,056	91	41	-104	-
Currency Exchange Gain (Loss)	-11	-	-10	-	-6
Other Non Operating Income (Expenses)	32	35	-4	16	-
EBT Excluding Unusual Items	1,410	-150	-1,101	315	-1,509
Asset Writedown	-	-2	-	-	-
Other Unusual Items	-	-	-	-	-24
Pretax Income	1,410	-152	-1,101	315	-1,533
Income Tax Expense	151	248	-15	137	20
Earnings From Continuing Operations	1,259	-400	-1,086	178	-1,553
Minority Interest in Earnings	-173	59	-1,141	423	-
Net Income	1,086	-341	-2,227	601	-1,553
Net Income to Common	1,086	-341	-2,227	601	-1,553
Shares Outstanding (Basic)	47	45	40	40	34
Shares Outstanding (Diluted)	47	45	40	40	34
Shares Change (YoY)	2.58%	13.42%	0.23%	19.04%	0.22%
EPS (Basic)	23.27	-7.50	-55.52	15.03	-46.19
EPS (Diluted)	23.27	-7.50	-55.52	15.03	-46.19
Free Cash Flow	4,514	-1,308	-1,279	-375	-1,691
Free Cash Flow Per Share	96.72	-28.75	-31.89	-9.37	-50.30
Dividend Per Share	-	-	-	2.000	-
Gross Margin	60.53%	55.46%	55.44%	54.97%	58.93%
Operating Margin	13.14%	-3.24%	-7.19%	2.93%	-20.32%
Profit Margin	6.86%	-2.00%	-12.24%	4.40%	-21.23%
Free Cash Flow Margin	28.52%	-7.66%	-7.03%	-2.74%	-23.12%
EBITDA	2,150	-33	-573	459	-1,402
EBITDA Margin	13.58%	-0.19%	-3.15%	3.36%	-19.17%
D&A For EBITDA	70	520	736	59	84
EBIT	2,080	-553	-1,309	400	-1,486
EBIT Margin	13.14%	-3.24%	-7.19%	2.93%	-20.32%
Effective Tax Rate	10.71%	-	-	43.49%	-
Advertising Expenses	-	1,927	3,079	1,552	1,633

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