YMIRLINK,Inc. 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 2022	FY 2018
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '18 Dec 31, 2018
Revenue	3,055	2,669	2,315	2,181	1,249
Revenue Growth (YoY)	14.45%	15.28%	6.15%	74.70%	8.67%
Cost of Revenue	1,066	873	725.42	726.05	414.12
Gross Profit	1,988	1,796	1,590	1,455	834.41
Selling, General & Admin	1,317	1,146	997.39	934.51	-
Other Operating Expenses	-	-	-	-	646.8
Operating Expenses	1,317	1,158	997.39	934.51	660.64
Operating Income	671.22	638	592.47	520.65	173.77
Interest Expense	-0.14	-	-	-	-
Interest & Investment Income	3.27	-	0.02	0.01	-
Other Non Operating Income (Expenses)	-1.36	-2	-0	-0.22	2.07
EBT Excluding Unusual Items	672.98	636	592.48	520.44	175.84
Asset Writedown	-81.36	-	-	-	-
Other Unusual Items	-0.08	-	-	-	-
Pretax Income	591.54	636	592.48	520.44	175.84
Income Tax Expense	228.9	167	183.09	161.04	55.61
Net Income to Company	362.64	469	409.39	359.4	-
Net Income	362.64	469	409.39	359.4	120.23
Net Income to Common	362.64	469	409.39	359.4	120.23
Net Income Growth	-22.68%	14.56%	13.91%	198.93%	-9.98%
Shares Outstanding (Basic)	4	4	4	4	-
Shares Outstanding (Diluted)	4	4	4	4	-
Shares Change (YoY)	0.01%	0.24%	-1.18%	-	-
EPS (Basic)	94.65	122.42	107.12	92.93	-
EPS (Diluted)	94.65	122.42	107.12	92.93	-
EPS Growth	-22.69%	14.29%	15.27%	-	-
Free Cash Flow	320.65	538	368.93	340.32	-
Free Cash Flow Per Share	83.69	140.43	96.53	87.99	-
Dividend Per Share	19.000	18.000	-	-	-
Dividend Growth	5.56%	-	-	-	-
Gross Margin	65.09%	67.29%	68.67%	66.71%	66.83%
Operating Margin	21.97%	23.90%	25.59%	23.87%	13.92%
Profit Margin	11.87%	17.57%	17.68%	16.48%	9.63%
Free Cash Flow Margin	10.50%	20.16%	15.93%	15.60%	-
EBITDA	809.91	720	675.51	598.32	187.61
EBITDA Margin	26.52%	26.98%	29.18%	27.43%	15.03%
D&A For EBITDA	138.7	82	83.04	77.67	-
EBIT	671.22	638	592.47	520.65	173.77
EBIT Margin	21.97%	23.90%	25.59%	23.87%	13.92%
Effective Tax Rate	38.70%	26.26%	30.90%	30.94%	-
Advertising Expenses	-	117	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.