baudroie,inc. Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023
Revenue	11,650	7,330	5,244
Revenue Growth (YoY)	58.93%	39.78%	-
Cost of Revenue	7,384	4,585	3,368
Gross Profit	4,266	2,745	1,876
Selling, General & Admin	1,789	1,177	900
Other Operating Expenses	16.66	-	-
Operating Expenses	1,805	1,177	900
Operating Income	2,461	1,568	976
Interest Expense	-17.49	-7	-3
Interest & Investment Income	17.9	-	-
Other Non Operating Income (Expenses)	-0	-3	60
EBT Excluding Unusual Items	2,461	1,558	1,033
Other Unusual Items	-	63	55
Pretax Income	2,461	1,621	1,088
Income Tax Expense	661.86	450	295
Net Income	1,799	1,171	793
Net Income to Common	1,799	1,171	793
Net Income Growth	53.66%	47.67%	-
Shares Outstanding (Basic)	16	16	16
Shares Outstanding (Diluted)	16	16	16
Shares Change (YoY)	0.11%	-0.18%	-
EPS (Basic)	113.39	74.04	50.49
EPS (Diluted)	112.55	73.37	49.63
EPS Growth	53.40%	47.83%	-
Free Cash Flow	1,907	1,026	849
Free Cash Flow Per Share	119.31	64.25	53.07
Gross Margin	36.62%	37.45%	35.77%
Operating Margin	21.12%	21.39%	18.61%
Profit Margin	15.45%	15.97%	15.12%
Free Cash Flow Margin	16.37%	14.00%	16.19%
EBITDA	2,702	1,647	1,017
EBITDA Margin	23.19%	22.47%	19.39%
D&A For EBITDA	241.1	79	41
EBIT	2,461	1,568	976
EBIT Margin	21.12%	21.39%	18.61%
Effective Tax Rate	26.89%	27.76%	27.11%

Updated Jan 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.