AMIYA Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2018	FY 2017	FY 2016
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Mar '18 Mar 31, 2018	Mar '17 Mar 31, 2017	Mar '16 Mar 31, 2016
Revenue	5,524	4,767	3,559	1,698	1,560	1,541
Revenue Growth (YoY)	26.44%	33.94%	109.57%	8.83%	1.26%	15.51%
Cost of Revenue	2,932	2,806	1,843	900.95	848.23	803.15
Gross Profit	2,592	1,961	1,716	797.3	712.2	737.9
Selling, General & Admin	1,637	1,435	1,352	-	-	-
Other Operating Expenses	-	-	-	745.13	657.49	667.82
Operating Expenses	1,637	1,435	1,352	745.13	666.91	676.05
Operating Income	955	526	364	52.17	45.29	61.85
Interest Expense	-10	-7	-	-0.38	-0.62	-0.78
Interest & Investment Income	6	2	-	-	-	-
Other Non Operating Income (Expenses)	2	19	60	9.69	2.15	49.26
Pretax Income	953	540	424	61.47	46.81	110.33
Income Tax Expense	298	156	99	17.89	23.6	38.42
Net Income to Company	-	384	325	-	-	-
Net Income	655	384	325	43.59	23.21	71.91
Net Income to Common	655	384	325	43.59	23.21	71.91
Net Income Growth	98.48%	18.15%	645.67%	87.75%	-67.72%	42.62%
Shares Outstanding (Basic)	8	8	8	-	-	-
Shares Outstanding (Diluted)	9	9	9	-	-	-
Shares Change (YoY)	-0.66%	-0.23%	-	-	-	-
EPS (Basic)	78.53	46.59	40.09	-	-	-
EPS (Diluted)	76.28	45.00	37.99	-	-	-
EPS Growth	100.12%	18.46%	-	-	-	-
Free Cash Flow	-	1,156	404	-	-	-
Free Cash Flow Per Share	-	135.16	47.13	-	-	-
Gross Margin	46.92%	41.14%	48.22%	46.95%	45.64%	47.88%
Operating Margin	17.29%	11.03%	10.23%	3.07%	2.90%	4.01%
Profit Margin	11.86%	8.05%	9.13%	2.57%	1.49%	4.67%
Free Cash Flow Margin	-	24.25%	11.35%	-	-	-
EBITDA	1,088	650	476	-	54.71	70.08
EBITDA Margin	19.70%	13.63%	13.38%	-	3.51%	4.55%
D&A For EBITDA	133	124	112	-	-	-
EBIT	955	526	364	52.17	45.29	61.85
EBIT Margin	17.29%	11.03%	10.23%	3.07%	2.90%	4.01%
Effective Tax Rate	31.27%	28.89%	23.35%	-	-	-

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