YMIRLINK,Inc. (TYO:4372)

YMIRLINK,Inc. Income Statement

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2018
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2018
Revenue	3,054	2,669	2,315	2,181	1,249
Revenue Growth (YoY)	14.42%	15.28%	6.15%	74.70%	8.67%
Cost of Revenue	1,067	873	725.42	726.05	414.12
Gross Profit	1,987	1,796	1,590	1,455	834.41
Selling, General & Admin	1,316	1,146	997.39	934.51	-
Other Operating Expenses	-	-	-	-	646.8
Operating Expenses	1,316	1,158	997.39	934.51	660.64
Operating Income	671	638	592.47	520.65	173.77
Interest & Investment Income	3	-	0.02	0.01	-
Other Non Operating Income (Expenses)	-3	-2	-0	-0.22	2.07
EBT Excluding Unusual Items	671	636	592.48	520.44	175.84
Asset Writedown	-81	-	-	-	-
Pretax Income	590	636	592.48	520.44	175.84
Income Tax Expense	228	167	183.09	161.04	55.61
Net Income to Company	362	469	409.39	359.4	-
Net Income	362	469	409.39	359.4	120.23
Net Income to Common	362	469	409.39	359.4	120.23
Net Income Growth	-22.81%	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)	94.48	122.42	107.12	92.93	-
EPS (Diluted)	94.48	122.42	107.12	92.93	-
EPS Growth	-22.82%	14.29%	15.27%	-	-
Free Cash Flow	321	538	368.93	340.32	-
Free Cash Flow Per Share	83.78	140.43	96.53	87.99	-
Dividend Per Share	-	18.000	-	-	-
Gross Margin	65.06%	67.29%	68.67%	66.71%	66.83%
Operating Margin	21.97%	23.90%	25.59%	23.87%	13.92%
Profit Margin	11.85%	17.57%	17.68%	16.48%	9.63%
Free Cash Flow Margin	10.51%	20.16%	15.93%	15.60%	-
EBITDA	808	720	675.51	598.32	187.61
EBITDA Margin	26.46%	26.98%	29.18%	27.43%	15.03%
D&A For EBITDA	137	82	83.04	77.67	-
EBIT	671	638	592.47	520.65	173.77
EBIT Margin	21.97%	23.90%	25.59%	23.87%	13.92%
Effective Tax Rate	38.64%	26.26%	30.90%	30.94%	-
Advertising Expenses	-	117	-	-	-

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