BeMap 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	1,567	1,494	1,598	1,042	1,021	1,344
Revenue Growth (YoY)	1.36%	-6.51%	53.36%	2.06%	-24.03%	-10.04%
Cost of Revenue	976	829	875	572	556	728
Gross Profit	591	665	723	470	465	616
Selling, General & Admin	800	847	789	638	603	561
Amortization of Goodwill & Intangibles	-	-	-	8	-	-
Operating Expenses	801	848	795	651	609	569
Operating Income	-210	-183	-72	-181	-144	47
Interest Expense	-1	-1	-	-	-	-2
Interest & Investment Income	-	-	2	3	-	-
Earnings From Equity Investments	-6	-7	-4	-11	-9	8
Other Non Operating Income (Expenses)	5	2	-	1	7	4
EBT Excluding Unusual Items	-212	-189	-74	-188	-146	57
Gain (Loss) on Sale of Investments	18	9	204	-38	-25	-1
Asset Writedown	-17	-6	-28	-	-	-1
Other Unusual Items	-	7	45	-	-	-
Pretax Income	-211	-179	147	-226	-171	55
Income Tax Expense	1	-	10	-2	-16	14
Earnings From Continuing Operations	-212	-179	137	-224	-155	41
Minority Interest in Earnings	6	-	18	-	-	-
Net Income	-206	-179	155	-224	-155	41
Net Income to Common	-206	-179	155	-224	-155	41
Net Income Growth	-	-	-	-	-	-53.41%
Shares Outstanding (Basic)	3	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3	3
Shares Change (YoY)	5.88%	-2.46%	2.66%	0.18%	-1.55%	0.62%
EPS (Basic)	-60.15	-55.31	47.93	-69.31	-48.05	12.71
EPS (Diluted)	-60.15	-55.31	46.97	-69.31	-48.05	12.65
EPS Growth	-	-	-	-	-	-53.63%
Free Cash Flow	-	-252	-162	-177	57	-33
Free Cash Flow Per Share	-	-77.87	-48.83	-54.77	17.67	-10.07
Gross Margin	37.71%	44.51%	45.24%	45.11%	45.54%	45.83%
Operating Margin	-13.40%	-12.25%	-4.51%	-17.37%	-14.10%	3.50%
Profit Margin	-13.15%	-11.98%	9.70%	-21.50%	-15.18%	3.05%
Free Cash Flow Margin	-	-16.87%	-10.14%	-16.99%	5.58%	-2.46%
EBITDA	-212.75	-182	-66	-168	-137	56
EBITDA Margin	-13.58%	-12.18%	-4.13%	-16.12%	-13.42%	4.17%
D&A For EBITDA	-2.75	1	6	13	7	9
EBIT	-210	-183	-72	-181	-144	47
EBIT Margin	-13.40%	-12.25%	-4.51%	-17.37%	-14.10%	3.50%
Effective Tax Rate	-	-	6.80%	-	-	25.45%

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