AMIYA 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 2018	FY 2017
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Mar '18 Mar 31, 2018	Mar '17 Mar 31, 2017
Revenue	5,936	4,767	3,559	1,698	1,560
Revenue Growth (YoY)	24.52%	33.94%	109.57%	8.83%	1.26%
Cost of Revenue	3,094	2,806	1,843	900.95	848.23
Gross Profit	2,842	1,961	1,716	797.3	712.2
Selling, General & Admin	1,790	1,435	1,352	-	-
Other Operating Expenses	-	-	-	745.13	657.49
Operating Expenses	1,790	1,435	1,352	745.13	666.91
Operating Income	1,052	526	364	52.17	45.29
Interest Expense	-11	-7	-	-0.38	-0.62
Interest & Investment Income	7	2	-	-	-
Currency Exchange Gain (Loss)	-5	-	-	-	-
Other Non Operating Income (Expenses)	4	19	60	9.69	2.15
EBT Excluding Unusual Items	1,047	540	424	61.47	46.81
Asset Writedown	-21	-	-	-	-
Pretax Income	1,026	540	424	61.47	46.81
Income Tax Expense	275	156	99	17.89	23.6
Net Income to Company	751	384	325	-	-
Net Income	751	384	325	43.59	23.21
Net Income to Common	751	384	325	43.59	23.21
Net Income Growth	95.57%	18.15%	645.67%	87.75%	-67.72%
Shares Outstanding (Basic)	8	8	8	-	-
Shares Outstanding (Diluted)	9	9	9	-	-
Shares Change (YoY)	-0.54%	-0.23%	-	-	-
EPS (Basic)	90.75	46.59	40.09	-	-
EPS (Diluted)	88.37	45.00	37.99	-	-
EPS Growth	96.36%	18.46%	-	-	-
Free Cash Flow	1,286	1,156	404	-	-
Free Cash Flow Per Share	151.17	135.16	47.13	-	-
Dividend Per Share	15.730	-	-	-	-
Gross Margin	47.88%	41.14%	48.22%	46.95%	45.64%
Operating Margin	17.72%	11.03%	10.23%	3.07%	2.90%
Profit Margin	12.65%	8.05%	9.13%	2.57%	1.49%
Free Cash Flow Margin	21.66%	24.25%	11.35%	-	-
EBITDA	1,152	650	476	-	54.71
EBITDA Margin	19.41%	13.63%	13.38%	-	3.51%
D&A For EBITDA	100	124	112	-	-
EBIT	1,052	526	364	52.17	45.29
EBIT Margin	17.72%	11.03%	10.23%	3.07%	2.90%
Effective Tax Rate	26.80%	28.89%	23.35%	-	-

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