baudroie,inc. Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023
Revenue	17,423	11,649	7,330	5,244
Revenue Growth (YoY)	49.57%	58.92%	39.78%	-
Cost of Revenue	11,436	7,384	4,585	3,368
Gross Profit	5,987	4,265	2,745	1,876
Selling, General & Admin	2,327	1,548	1,177	900
Other Operating Expenses	4	17	-	-
Operating Expenses	2,610	1,805	1,177	900
Operating Income	3,377	2,460	1,568	976
Interest Expense	-28	-16	-7	-3
Interest & Investment Income	8	2	-	-
Other Non Operating Income (Expenses)	13	-	-3	60
EBT Excluding Unusual Items	3,370	2,446	1,558	1,033
Gain (Loss) on Sale of Assets	-	14	-	-
Other Unusual Items	-	-	63	55
Pretax Income	3,370	2,460	1,621	1,088
Income Tax Expense	913	661	450	295
Net Income	2,457	1,799	1,171	793
Net Income to Common	2,457	1,799	1,171	793
Net Income Growth	36.58%	53.63%	47.67%	-
Shares Outstanding (Basic)	31	32	32	31
Shares Outstanding (Diluted)	31	32	32	32
Shares Change (YoY)	-2.26%	0.11%	-0.18%	-
EPS (Basic)	79.07	56.68	37.02	25.24
EPS (Diluted)	78.64	56.27	36.69	24.82
EPS Growth	39.74%	53.40%	47.83%	-
Free Cash Flow	2,849	1,908	1,026	849
Free Cash Flow Per Share	91.16	59.67	32.12	26.54
Dividend Per Share	7.580	-	-	-
Gross Margin	34.36%	36.61%	37.45%	35.77%
Operating Margin	19.38%	21.12%	21.39%	18.61%
Profit Margin	14.10%	15.44%	15.97%	15.12%
Free Cash Flow Margin	16.35%	16.38%	14.00%	16.19%
EBITDA	3,657	2,701	1,647	1,017
EBITDA Margin	20.99%	23.19%	22.47%	19.39%
D&A For EBITDA	280	241	79	41
EBIT	3,377	2,460	1,568	976
EBIT Margin	19.38%	21.12%	21.39%	18.61%
Effective Tax Rate	27.09%	26.87%	27.76%	27.11%