Fuva Brain Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	4,373	3,075	2,338	1,682
Revenue Growth (YoY)	42.21%	31.52%	39.00%	-
Cost of Revenue	3,069	2,062	1,437	937
Gross Profit	1,304	1,013	901	745
Selling, General & Admin	1,116	990	842	803
Operating Expenses	1,116	990	842	803
Operating Income	188	23	59	-58
Interest Expense	-2	-	-	-
Interest & Investment Income	2	-	-	-
Earnings From Equity Investments	-35	-1	-	-
Currency Exchange Gain (Loss)	-10	15	-4	-1
Other Non Operating Income (Expenses)	21	-2	-4	1
EBT Excluding Unusual Items	164	35	51	-58
Asset Writedown	-3	-	-	-
Other Unusual Items	-	-5	-	12
Pretax Income	161	30	51	-46
Income Tax Expense	12	-1	21	-17
Earnings From Continuing Operations	149	31	30	-29
Minority Interest in Earnings	-40	-4	-4	-
Net Income	109	27	26	-29
Net Income to Common	109	27	26	-29
Net Income Growth	303.70%	3.85%	-	-
Shares Outstanding (Basic)	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5
Shares Change (YoY)	1.23%	-2.20%	0.33%	-
EPS (Basic)	20.66	5.16	4.87	-5.44
EPS (Diluted)	20.65	5.16	4.87	-5.44
EPS Growth	300.19%	5.96%	-	-
Free Cash Flow	-26	203	27	-98
Free Cash Flow Per Share	-4.91	38.78	5.04	-18.37
Gross Margin	29.82%	32.94%	38.54%	44.29%
Operating Margin	4.30%	0.75%	2.52%	-3.45%
Profit Margin	2.49%	0.88%	1.11%	-1.72%
Free Cash Flow Margin	-0.60%	6.60%	1.16%	-5.83%
EBITDA	248	59	85	-37
EBITDA Margin	5.67%	1.92%	3.64%	-2.20%
D&A For EBITDA	60	36	26	21
EBIT	188	23	59	-58
EBIT Margin	4.30%	0.75%	2.52%	-3.45%
Effective Tax Rate	7.45%	-	41.18%	-

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.