baudroie,inc. Income Statement

Financials in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023
Revenue	15,547	11,649	7,330	5,244
Revenue Growth (YoY)	50.03%	58.92%	39.78%	-
Cost of Revenue	10,088	7,384	4,585	3,368
Gross Profit	5,460	4,265	2,745	1,876
Selling, General & Admin	2,355	1,548	1,177	900
Other Operating Expenses	17.51	17	-	-
Operating Expenses	2,373	1,805	1,177	900
Operating Income	3,087	2,460	1,568	976
Interest Expense	-26.41	-16	-7	-3
Interest & Investment Income	6.29	2	-	-
Other Non Operating Income (Expenses)	-0	-	-3	60
EBT Excluding Unusual Items	3,067	2,446	1,558	1,033
Gain (Loss) on Sale of Assets	-	14	-	-
Other Unusual Items	-	-	63	55
Pretax Income	3,067	2,460	1,621	1,088
Income Tax Expense	816.88	661	450	295
Net Income	2,250	1,799	1,171	793
Net Income to Common	2,250	1,799	1,171	793
Net Income Growth	41.46%	53.63%	47.67%	-
Shares Outstanding (Basic)	31	32	32	31
Shares Outstanding (Diluted)	31	32	32	32
Shares Change (YoY)	-2.07%	0.11%	-0.18%	-
EPS (Basic)	72.25	56.68	37.02	25.24
EPS (Diluted)	71.80	56.27	36.69	24.82
EPS Growth	44.44%	53.40%	47.83%	-
Free Cash Flow	-	1,908	1,026	849
Free Cash Flow Per Share	-	59.67	32.12	26.54
Gross Margin	35.12%	36.61%	37.45%	35.77%
Operating Margin	19.85%	21.12%	21.39%	18.61%
Profit Margin	14.47%	15.44%	15.97%	15.12%
Free Cash Flow Margin	-	16.38%	14.00%	16.19%
EBITDA	3,339	2,701	1,647	1,017
EBITDA Margin	21.48%	23.19%	22.47%	19.39%
D&A For EBITDA	252.05	241	79	41
EBIT	3,087	2,460	1,568	976
EBIT Margin	19.85%	21.12%	21.39%	18.61%
Effective Tax Rate	26.64%	26.87%	27.76%	27.11%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.