Mynet 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 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	7,478	8,846	8,717	10,542	10,571
Revenue Growth (YoY)	-15.47%	1.48%	-17.31%	-0.27%	-8.34%
Cost of Revenue	4,123	5,292	5,392	6,842	6,279
Gross Profit	3,355	3,554	3,325	3,700	4,292
Selling, General & Admin	2,980	3,125	3,157	4,100	3,714
Operating Expenses	2,980	3,125	3,187	4,100	3,714
Operating Income	375	429	138	-400	578
Interest Expense	-36	-31	-15	-26	-22
Interest & Investment Income	4	1	-	-	-
Currency Exchange Gain (Loss)	2	8	4	-3	3
Other Non Operating Income (Expenses)	-38	-34	-3	8	-14
EBT Excluding Unusual Items	307	373	124	-421	545
Gain (Loss) on Sale of Investments	-	-31	151	-	-4
Asset Writedown	-	-58	-170	-1,099	-79
Other Unusual Items	-	3	-69	-	9
Pretax Income	307	287	36	-1,520	471
Income Tax Expense	73	19	-117	113	242
Earnings From Continuing Operations	234	268	153	-1,633	229
Minority Interest in Earnings	-6	-23	-10	-	-
Net Income	228	245	143	-1,633	229
Net Income to Common	228	245	143	-1,633	229
Net Income Growth	-6.94%	71.33%	-	-	-79.72%
Shares Outstanding (Basic)	9	8	8	9	9
Shares Outstanding (Diluted)	9	8	8	9	9
Shares Change (YoY)	0.86%	0.16%	-1.29%	-1.51%	0.27%
EPS (Basic)	26.78	29.03	16.97	-191.27	26.47
EPS (Diluted)	26.78	29.03	16.97	-191.27	26.45
EPS Growth	-7.73%	71.05%	-	-	-79.76%
Free Cash Flow	803	325	249	-182	510
Free Cash Flow Per Share	94.32	38.50	29.55	-21.32	58.83
Dividend Per Share	-	-	-	6.000	6.000
Gross Margin	44.87%	40.18%	38.14%	35.10%	40.60%
Operating Margin	5.01%	4.85%	1.58%	-3.79%	5.47%
Profit Margin	3.05%	2.77%	1.64%	-15.49%	2.17%
Free Cash Flow Margin	10.74%	3.67%	2.86%	-1.73%	4.83%
EBITDA	414	490	304	-55	785
EBITDA Margin	5.54%	5.54%	3.49%	-0.52%	7.43%
D&A For EBITDA	39	61	166	345	207
EBIT	375	429	138	-400	578
EBIT Margin	5.01%	4.85%	1.58%	-3.79%	5.47%
Effective Tax Rate	23.78%	6.62%	-	-	51.38%

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