TerraSky Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Revenue	26,923	24,709	19,137	15,440	12,578	11,144
Revenue Growth (YoY)	15.30%	29.12%	23.94%	22.75%	12.87%	19.83%
Cost of Revenue	19,800	18,035	14,125	11,179	8,973	7,852
Gross Profit	7,123	6,674	5,012	4,261	3,605	3,292
Selling, General & Admin	5,741	5,222	4,489	3,749	2,946	2,513
Operating Expenses	5,741	5,222	4,489	3,749	2,946	2,513
Operating Income	1,382	1,452	523	512	659	779
Interest Expense	-0.97	-1	-	-1	-2	-2
Interest & Investment Income	25.22	26	11	7	9	4
Earnings From Equity Investments	70.75	55	73	20	-	-
Currency Exchange Gain (Loss)	28.31	6	2	-3	-3	-1
Other Non Operating Income (Expenses)	83.43	65	44	74	-3	-2
EBT Excluding Unusual Items	1,589	1,603	653	609	660	778
Gain (Loss) on Sale of Investments	261.23	29	-	95	-	2,806
Asset Writedown	-2.74	-	-21	-	-	-3
Other Unusual Items	363.44	-	-	-	-	-
Pretax Income	2,211	1,632	632	704	660	3,581
Income Tax Expense	533.98	461	232	260	312	1,054
Earnings From Continuing Operations	1,677	1,171	400	444	348	2,527
Minority Interest in Earnings	-153.57	-153	-100	-97	-42	-68
Net Income	1,523	1,018	300	347	306	2,459
Net Income to Common	1,523	1,018	300	347	306	2,459
Net Income Growth	103.12%	239.33%	-13.54%	13.40%	-87.56%	179.43%
Shares Outstanding (Basic)	13	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13	13
Shares Change (YoY)	-	0.02%	0.21%	0.07%	0.04%	0.48%
EPS (Basic)	117.99	78.91	23.34	27.12	23.99	193.97
EPS (Diluted)	117.99	78.89	23.25	26.97	23.83	191.17
EPS Growth	103.03%	239.31%	-13.79%	13.18%	-87.53%	177.86%
Free Cash Flow	-	1,390	611	936	-489	144
Free Cash Flow Per Share	-	107.68	47.34	72.67	-37.99	11.19
Gross Margin	-	27.01%	26.19%	27.60%	28.66%	29.54%
Operating Margin	5.13%	5.88%	2.73%	3.32%	5.24%	6.99%
Profit Margin	5.66%	4.12%	1.57%	2.25%	2.43%	22.07%
Free Cash Flow Margin	-	5.63%	3.19%	6.06%	-3.89%	1.29%
EBITDA	1,951	1,959	948	917	1,066	1,208
EBITDA Margin	-	7.93%	4.95%	5.94%	8.48%	10.84%
D&A For EBITDA	568.5	507	425	405	407	429
EBIT	1,382	1,452	523	512	659	779
EBIT Margin	-	5.88%	2.73%	3.32%	5.24%	6.99%
Effective Tax Rate	-	28.25%	36.71%	36.93%	47.27%	29.43%
Advertising Expenses	-	232	303	368	-	-

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.