Edia Co., Ltd. Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Revenue	4,660	3,607	3,277	2,760	2,494
Revenue Growth (YoY)	29.18%	10.07%	18.73%	10.67%	0.97%
Cost of Revenue	1,879	1,521	1,463	1,120	1,041
Gross Profit	2,781	2,086	1,814	1,640	1,453
Selling, General & Admin	2,336	1,820	1,640	1,461	1,295
Amortization of Goodwill & Intangibles	-	-	7	22	22
Other Operating Expenses	-	-	-	-	-1
Operating Expenses	2,336	1,823	1,652	1,486	1,329
Operating Income	444.71	263	162	154	124
Interest Expense	-15.62	-9	-4	-3	-7
Interest & Investment Income	9.94	1	-	-	-
Currency Exchange Gain (Loss)	3.52	-3	-	-4	-
Other Non Operating Income (Expenses)	-25.83	-14	-	-1	-3
EBT Excluding Unusual Items	416.71	238	158	146	114
Gain (Loss) on Sale of Investments	-	-10	-	-	-
Asset Writedown	-1.36	-	-	-	-
Other Unusual Items	-	-	-	-	-7
Pretax Income	415.34	228	158	146	107
Income Tax Expense	-60.91	-6	8	-4	-1
Earnings From Continuing Operations	476.25	234	150	150	108
Net Income	476.25	234	150	150	108
Net Income to Common	476.25	234	150	150	108
Net Income Growth	103.53%	56.00%	-	38.89%	-
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	7	7	7	7
Shares Change (YoY)	-9.89%	2.55%	0.00%	0.09%	15.43%
EPS (Basic)	79.61	38.17	24.48	24.48	17.64
EPS (Diluted)	73.31	32.46	21.35	21.43	15.39
EPS Growth	125.85%	52.04%	-0.37%	39.25%	-
Free Cash Flow	250.73	239	233	51	134
Free Cash Flow Per Share	38.59	33.15	33.14	7.25	19.08
Dividend Per Share	13.000	7.000	5.000	-	-
Dividend Growth	85.71%	40.00%	-	-	-
Gross Margin	59.68%	57.83%	55.36%	59.42%	58.26%
Operating Margin	9.54%	7.29%	4.94%	5.58%	4.97%
Profit Margin	10.22%	6.49%	4.58%	5.44%	4.33%
Free Cash Flow Margin	5.38%	6.63%	7.11%	1.85%	5.37%
EBITDA	463.27	274	178	184	165
EBITDA Margin	9.94%	7.60%	5.43%	6.67%	6.62%
D&A For EBITDA	18.57	11	16	30	41
EBIT	444.71	263	162	154	124
EBIT Margin	9.54%	7.29%	4.94%	5.58%	4.97%
Effective Tax Rate	-	-	5.06%	-	-
Advertising Expenses	-	34	52	56	62

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