Accrete 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 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	8,791	6,347	5,433	6,190	2,833
Revenue Growth (YoY)	38.51%	16.82%	-12.23%	118.50%	-
Cost of Revenue	6,678	4,786	3,846	3,892	1,690
Gross Profit	2,113	1,561	1,587	2,298	1,143
Selling, General & Admin	1,410	1,204	1,163	1,029	672
Amortization of Goodwill & Intangibles	75	-	-	-	-
Operating Expenses	1,581	1,230	1,277	1,126	677
Operating Income	532	331	310	1,172	466
Interest Expense	-12	-6	-7	-7	-1
Interest & Investment Income	9	1	1	-	-
Currency Exchange Gain (Loss)	2	4	1	10	-3
Other Non Operating Income (Expenses)	-4	2	-	1	-2
EBT Excluding Unusual Items	527	332	305	1,176	460
Gain (Loss) on Sale of Investments	-6	-7	-30	27	-15
Asset Writedown	-	-439	-236	-	-
Other Unusual Items	-	-1	-51	-	-
Pretax Income	521	-115	-12	1,203	445
Income Tax Expense	186	-5	13	372	143
Earnings From Continuing Operations	335	-110	-25	831	302
Minority Interest in Earnings	-28	183	58	20	-2
Net Income	307	73	33	851	300
Net Income to Common	307	73	33	851	300
Net Income Growth	320.55%	121.21%	-96.12%	183.67%	-
Shares Outstanding (Basic)	7	6	6	6	6
Shares Outstanding (Diluted)	7	6	6	6	6
Shares Change (YoY)	17.23%	-0.24%	-3.19%	-0.08%	-
EPS (Basic)	46.33	12.82	5.80	146.43	52.92
EPS (Diluted)	45.91	12.82	5.80	144.20	50.78
EPS Growth	258.24%	120.97%	-95.98%	183.97%	-
Free Cash Flow	-502	214	188	975	357
Free Cash Flow Per Share	-75.07	37.52	32.88	165.08	60.40
Dividend Per Share	-	-	5.000	10.000	10.000
Dividend Growth	-	-	-50.00%	-	-
Gross Margin	24.04%	24.59%	29.21%	37.12%	40.35%
Operating Margin	6.05%	5.21%	5.71%	18.93%	16.45%
Profit Margin	3.49%	1.15%	0.61%	13.75%	10.59%
Free Cash Flow Margin	-5.71%	3.37%	3.46%	15.75%	12.60%
EBITDA	762	468	467	1,310	500
EBITDA Margin	8.67%	7.37%	8.60%	21.16%	17.65%
D&A For EBITDA	230	137	157	138	34
EBIT	532	331	310	1,172	466
EBIT Margin	6.05%	5.21%	5.71%	18.93%	16.45%
Effective Tax Rate	35.70%	-	-	30.92%	32.14%

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