J-Stream Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	11,997	11,800	11,266	12,501	12,409
Revenue Growth (YoY)	1.67%	4.74%	-9.88%	0.74%	-4.32%
Cost of Revenue	7,319	7,259	7,174	7,514	7,094
Gross Profit	4,678	4,541	4,092	4,987	5,315
Selling, General & Admin	3,852	3,624	3,525	3,324	3,260
Operating Expenses	3,852	3,624	3,525	3,324	3,258
Operating Income	826	917	567	1,663	2,057
Interest Expense	-1	-2	-2	-3	-3
Interest & Investment Income	36	21	16	11	-
Currency Exchange Gain (Loss)	-	-	-1	-18	-3
Other Non Operating Income (Expenses)	3	14	3	-2	-1
EBT Excluding Unusual Items	864	950	583	1,651	2,050
Gain (Loss) on Sale of Investments	-2	-	-	-205	-
Asset Writedown	-	-	-1	-1	-
Pretax Income	862	950	582	1,445	2,050
Income Tax Expense	320	337	222	496	659
Earnings From Continuing Operations	542	613	360	949	1,391
Minority Interest in Earnings	-57	-63	-62	-76	-82
Net Income	485	550	298	873	1,309
Net Income to Common	485	550	298	873	1,309
Net Income Growth	-11.82%	84.56%	-65.86%	-33.31%	-15.44%
Shares Outstanding (Basic)	25	25	25	25	25
Shares Outstanding (Diluted)	25	25	25	25	25
Shares Change (YoY)	-	-	-	-	3.94%
EPS (Basic)	19.50	22.12	11.98	35.11	52.64
EPS (Diluted)	19.50	22.12	11.98	35.11	52.64
EPS Growth	-11.82%	84.56%	-65.86%	-33.31%	-18.65%
Free Cash Flow	959	1,969	650	1,672	1,627
Free Cash Flow Per Share	38.57	79.18	26.14	67.24	65.43
Dividend Per Share	-	14.000	16.000	16.000	15.000
Dividend Growth	-	-12.50%	-	6.67%	130.77%
Gross Margin	38.99%	38.48%	36.32%	39.89%	42.83%
Operating Margin	6.88%	7.77%	5.03%	13.30%	16.58%
Profit Margin	4.04%	4.66%	2.65%	6.98%	10.55%
Free Cash Flow Margin	7.99%	16.69%	5.77%	13.38%	13.11%
EBITDA	1,619	1,727	1,360	2,320	2,677
EBITDA Margin	13.49%	14.64%	12.07%	18.56%	21.57%
D&A For EBITDA	793	810	793	657	620
EBIT	826	917	567	1,663	2,057
EBIT Margin	6.88%	7.77%	5.03%	13.30%	16.58%
Effective Tax Rate	37.12%	35.47%	38.14%	34.33%	32.15%
Advertising Expenses	-	451	387	-	254

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