Kanamic Network Co.,LTD Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	5,670	5,500	5,007	3,746	2,502	2,080
Revenue Growth (YoY)	10.66%	9.85%	33.66%	49.72%	20.29%	10.58%
Cost of Revenue	1,974	1,965	1,935	1,152	403	292
Gross Profit	3,696	3,535	3,072	2,594	2,099	1,788
Selling, General & Admin	1,994	1,883	1,582	1,450	1,094	922
Operating Expenses	1,994	1,929	1,633	1,498	1,137	946
Operating Income	1,702	1,606	1,439	1,096	962	842
Interest Expense	-6.11	-6	-6	-4	-1	-
Interest & Investment Income	4.34	4	-	-	-	-
Currency Exchange Gain (Loss)	-0.89	-	-1	-1	-	2
Other Non Operating Income (Expenses)	16.15	12	12	10	17	-14
EBT Excluding Unusual Items	1,715	1,616	1,444	1,101	978	830
Gain (Loss) on Sale of Investments	-	-	5	-	-	-
Gain (Loss) on Sale of Assets	-	-4	5	28	4	-
Asset Writedown	-6.72	-	-96	-	-	-
Other Unusual Items	-	-	-7	-25	-	-
Pretax Income	1,708	1,612	1,351	1,104	982	830
Income Tax Expense	527.12	501	432	341	297	251
Net Income	1,181	1,111	919	763	685	579
Net Income to Common	1,181	1,111	919	763	685	579
Net Income Growth	24.76%	20.89%	20.45%	11.39%	18.31%	22.67%
Shares Outstanding (Basic)	47	47	47	47	47	48
Shares Outstanding (Diluted)	47	47	47	49	50	48
Shares Change (YoY)	-	-0.01%	-3.07%	-1.79%	3.06%	0.50%
EPS (Basic)	24.89	23.41	19.36	16.07	14.44	12.07
EPS (Diluted)	24.89	23.41	19.36	15.58	13.74	11.98
EPS Growth	24.76%	20.91%	24.29%	13.39%	14.69%	22.16%
Free Cash Flow	-	1,149	1,382	1,013	729	703
Free Cash Flow Per Share	-	24.21	29.12	20.69	14.62	14.53
Dividend Per Share	7.500	7.500	6.500	5.500	3.000	2.500
Dividend Growth	15.38%	15.38%	18.18%	83.33%	20.00%	25.00%
Gross Margin	65.19%	64.27%	61.35%	69.25%	83.89%	85.96%
Operating Margin	30.01%	29.20%	28.74%	29.26%	38.45%	40.48%
Profit Margin	20.83%	20.20%	18.35%	20.37%	27.38%	27.84%
Free Cash Flow Margin	-	20.89%	27.60%	27.04%	29.14%	33.80%
EBITDA	-	2,023	1,793	1,384	1,138	977
EBITDA Margin	-	36.78%	35.81%	36.95%	45.48%	46.97%
D&A For EBITDA	432.75	417	354	288	176	135
EBIT	1,702	1,606	1,439	1,096	962	842
EBIT Margin	30.01%	29.20%	28.74%	29.26%	38.45%	40.48%
Effective Tax Rate	30.86%	31.08%	31.98%	30.89%	30.24%	30.24%

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