BlueMeme 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	3,220	2,349	2,506	2,289	1,942	2,101
Revenue Growth (YoY)	37.20%	-6.26%	9.48%	17.87%	-7.57%	16.72%
Cost of Revenue	1,717	1,157	1,241	1,129	879	1,410
Gross Profit	1,503	1,192	1,265	1,160	1,063	691
Selling, General & Admin	1,298	1,161	1,012	802	687	515
Operating Expenses	1,300	1,163	1,010	802	688	515
Operating Income	203	29	255	358	375	176
Interest Expense	-	-	-	-	-1	-2
Currency Exchange Gain (Loss)	-4	-2	-	-2	-4	-
Other Non Operating Income (Expenses)	-2	-7	-2	-3	-15	-
EBT Excluding Unusual Items	198	20	253	353	355	174
Asset Writedown	-1	-	-2	-11	-	-
Pretax Income	197	20	251	342	355	174
Income Tax Expense	75	41	77	83	96	44
Earnings From Continuing Operations	122	-21	174	259	259	130
Net Income to Company	-	-21	174	259	259	130
Minority Interest in Earnings	7	4	-	-	-	-
Net Income	129	-17	174	259	259	130
Net Income to Common	129	-17	174	259	259	130
Net Income Growth	437.50%	-	-32.82%	-	99.23%	1200.00%
Shares Outstanding (Basic)	3	3	3	4	3	2
Shares Outstanding (Diluted)	3	3	4	4	3	2
Shares Change (YoY)	-1.86%	-4.06%	-2.60%	5.42%	66.32%	1.66%
EPS (Basic)	38.41	-4.98	50.24	73.81	80.27	62.38
EPS (Diluted)	38.15	-4.98	49.14	63.04	73.06	62.38
EPS Growth	472.17%	-	-22.05%	-13.71%	17.12%	1178.79%
Free Cash Flow	-	-355	184	90	330	-
Free Cash Flow Per Share	-	-103.97	51.70	24.63	95.21	-
Gross Margin	46.68%	50.74%	50.48%	50.68%	54.74%	32.89%
Operating Margin	6.30%	1.23%	10.18%	15.64%	19.31%	8.38%
Profit Margin	4.01%	-0.72%	6.94%	11.31%	13.34%	6.19%
Free Cash Flow Margin	-	-15.11%	7.34%	3.93%	16.99%	-
EBITDA	232.25	53	272	377	395	-
EBITDA Margin	7.21%	2.26%	10.85%	16.47%	20.34%	-
D&A For EBITDA	29.25	24	17	19	20	-
EBIT	203	29	255	358	375	176
EBIT Margin	6.30%	1.23%	10.18%	15.64%	19.31%	8.38%
Effective Tax Rate	38.07%	205.00%	30.68%	24.27%	27.04%	25.29%

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