BeeX Inc. (TYO:4270)

BeeX Inc. Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Revenue	10,266	9,255	7,700	5,759	4,354	4,060
Revenue Growth (YoY)	15.61%	20.20%	33.70%	32.27%	7.24%	42.91%
Cost of Revenue	8,503	7,538	6,182	4,708	3,533	3,227
Gross Profit	1,763	1,717	1,518	1,051	821	833
Selling, General & Admin	1,195	1,045	902	635	534	489
Operating Expenses	1,210	1,060	918	648	547	500
Operating Income	553	657	600	403	274	333
Interest Expense	-2	-1	-	-	-1	-1
Currency Exchange Gain (Loss)	-	-	-	-4	-3	-1
Other Non Operating Income (Expenses)	20	16	14	9	-11	-2
EBT Excluding Unusual Items	573	672	614	408	259	329
Asset Writedown	-	-	-21	-	-	-
Other Unusual Items	-	-	-1	-	-	-
Pretax Income	578	672	592	408	259	329
Income Tax Expense	145	173	152	109	69	83
Net Income	433	499	440	299	190	246
Net Income to Common	433	499	440	299	190	246
Net Income Growth	-10.90%	13.41%	47.16%	57.37%	-22.76%	179.54%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	3	2	2	2
Shares Change (YoY)	-0.69%	-0.34%	0.53%	9.04%	17.96%	-0.02%
EPS (Basic)	194.29	224.61	198.06	134.80	97.99	127.17
EPS (Diluted)	174.58	200.20	175.93	120.18	83.27	127.17
EPS Growth	-10.29%	13.79%	46.39%	44.33%	-34.52%	179.60%
Free Cash Flow	-	518	760	327	227	-
Free Cash Flow Per Share	-	207.82	303.88	131.43	99.49	-
Gross Margin	17.17%	18.55%	19.71%	18.25%	18.86%	20.52%
Operating Margin	5.39%	7.10%	7.79%	7.00%	6.29%	8.20%
Profit Margin	4.22%	5.39%	5.71%	5.19%	4.36%	6.06%
Free Cash Flow Margin	-	5.60%	9.87%	5.68%	5.21%	-
EBITDA	614.25	716	656	448	308	344
EBITDA Margin	5.98%	7.74%	8.52%	7.78%	7.07%	8.47%
D&A For EBITDA	61.25	59	56	45	34	11
EBIT	553	657	600	403	274	333
EBIT Margin	5.39%	7.10%	7.79%	7.00%	6.29%	8.20%
Effective Tax Rate	25.09%	25.74%	25.68%	26.72%	26.64%	25.23%

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