Bank of Innovation,Inc. Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	11,954	12,366	13,615	21,333	2,428	2,129
Revenue Growth (YoY)	-3.50%	-9.17%	-36.18%	778.62%	14.04%	-30.45%
Cost of Revenue	6,611	6,367	7,170	10,010	2,382	2,327
Gross Profit	5,343	5,999	6,445	11,323	46	-198
Selling, General & Admin	3,052	3,844	5,114	6,422	1,055	609
Operating Expenses	3,052	3,844	5,114	6,422	1,055	609
Operating Income	2,291	2,155	1,331	4,901	-1,009	-807
Interest Expense	-	-	-3	-6	-15	-11
Interest & Investment Income	19	10	-	-	-	-
Currency Exchange Gain (Loss)	-	-	-	-5	-	-
Other Non Operating Income (Expenses)	6	20	33	30	9	17
Pretax Income	2,316	2,185	1,361	4,920	-1,015	-801
Income Tax Expense	613	834	466	1,627	-177	-260
Net Income	1,703	1,351	895	3,293	-838	-541
Net Income to Common	1,703	1,351	895	3,293	-838	-541
Net Income Growth	209.07%	50.95%	-72.82%	-	-	-
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	-0.02%	-0.33%	-0.98%	4.69%	0.35%	-0.61%
EPS (Basic)	428.51	339.93	224.45	822.97	-217.85	-141.13
EPS (Diluted)	428.51	339.93	224.45	817.85	-217.85	-141.13
EPS Growth	209.15%	51.45%	-72.56%	-	-	-
Free Cash Flow	1,952	2,832	-1,740	5,163	-974	-734
Free Cash Flow Per Share	491.16	712.57	-436.36	1282.09	-253.20	-191.48
Gross Margin	44.70%	48.51%	47.34%	53.08%	1.90%	-9.30%
Operating Margin	19.16%	17.43%	9.78%	22.97%	-41.56%	-37.91%
Profit Margin	14.25%	10.93%	6.57%	15.44%	-34.51%	-25.41%
Free Cash Flow Margin	16.33%	22.90%	-12.78%	24.20%	-40.12%	-34.48%
EBITDA	2,308	2,169	1,348	4,907	-1,005	-801
EBITDA Margin	19.31%	17.54%	9.90%	23.00%	-41.39%	-37.62%
D&A For EBITDA	17	14	17	6	4	6
EBIT	2,291	2,155	1,331	4,901	-1,009	-807
EBIT Margin	19.16%	17.43%	9.78%	22.97%	-41.56%	-37.91%
Effective Tax Rate	26.47%	38.17%	34.24%	33.07%	-	-
Advertising Expenses	-	3,120	4,695	6,097	833	370

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