Fuva Brain Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	5,185	4,373	3,075	2,338	1,682
Revenue Growth (YoY)	48.74%	42.21%	31.52%	39.00%	-
Cost of Revenue	3,708	3,069	2,062	1,437	937
Gross Profit	1,477	1,304	1,013	901	745
Selling, General & Admin	1,204	1,116	990	842	803
Operating Expenses	1,204	1,116	990	842	803
Operating Income	273	188	23	59	-58
Interest Expense	-5	-2	-	-	-
Interest & Investment Income	4	2	-	-	-
Earnings From Equity Investments	-23	-35	-1	-	-
Currency Exchange Gain (Loss)	1	-10	15	-4	-1
Other Non Operating Income (Expenses)	26	21	-2	-4	1
EBT Excluding Unusual Items	276	164	35	51	-58
Asset Writedown	-3	-3	-	-	-
Other Unusual Items	1	-	-5	-	12
Pretax Income	661	161	30	51	-46
Income Tax Expense	200	12	-1	21	-17
Earnings From Continuing Operations	461	149	31	30	-29
Minority Interest in Earnings	-56	-40	-4	-4	-
Net Income	405	109	27	26	-29
Net Income to Common	405	109	27	26	-29
Net Income Growth	994.60%	303.70%	3.85%	-	-
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change (YoY)	3.49%	1.23%	-2.20%	0.33%	-
EPS (Basic)	75.85	20.66	5.16	4.87	-5.44
EPS (Diluted)	75.20	20.65	5.16	4.87	-5.44
EPS Growth	959.75%	300.19%	5.96%	-	-
Free Cash Flow	18	-26	203	27	-98
Free Cash Flow Per Share	3.33	-4.91	38.78	5.04	-18.37
Gross Margin	28.49%	29.82%	32.94%	38.54%	44.29%
Operating Margin	5.27%	4.30%	0.75%	2.52%	-3.45%
Profit Margin	7.81%	2.49%	0.88%	1.11%	-1.72%
Free Cash Flow Margin	0.35%	-0.60%	6.60%	1.16%	-5.83%
EBITDA	355	248	59	85	-37
EBITDA Margin	6.85%	5.67%	1.92%	3.64%	-2.20%
D&A For EBITDA	82	60	36	26	21
EBIT	273	188	23	59	-58
EBIT Margin	5.27%	4.30%	0.75%	2.52%	-3.45%
Effective Tax Rate	30.26%	7.45%	-	41.18%	-

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