BASE,Inc. (TYO:4477)
Japan · Delayed Price · Currency is JPY 269.00
-6.00 (-2.18%)
May 25, 2026, 3:30 PM JST
BASE,Inc. Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 22,401 | 20,729 | 15,981 | 11,680 | 9,739 | 9,931 | |
Revenue Growth (YoY) | 32.07% | 29.71% | 36.82% | 19.93% | -1.93% | 19.82% |
Cost of Revenue | 11,258 | 10,739 | 8,814 | 6,647 | 5,002 | 4,307 |
Gross Profit | 11,143 | 9,990 | 7,167 | 5,033 | 4,737 | 5,624 |
Selling, General & Admin | 8,869 | 7,991 | 6,194 | 5,380 | 6,197 | 6,540 |
Other Operating Expenses | 69 | 69 | - | - | - | 6 |
Operating Expenses | 9,181 | 8,303 | 6,393 | 5,458 | 6,245 | 6,601 |
Operating Income | 1,962 | 1,687 | 774 | -425 | -1,508 | -977 |
Interest Expense | -15 | -14 | -3 | - | - | - |
Interest & Investment Income | 56 | 39 | 2 | - | - | - |
Earnings From Equity Investments | 10 | 15 | - | - | - | - |
Currency Exchange Gain (Loss) | - | -2 | - | - | -2 | - |
Other Non Operating Income (Expenses) | -67 | -25 | 23 | 16 | 15 | 17 |
EBT Excluding Unusual Items | 1,946 | 1,700 | 796 | -409 | -1,495 | -960 |
Gain (Loss) on Sale of Investments | 66 | - | - | -63 | -83 | -258 |
Asset Writedown | -118 | -57 | -867 | -130 | -157 | - |
Pretax Income | 1,894 | 1,643 | -71 | -602 | -1,735 | -1,218 |
Income Tax Expense | -143 | -187 | -411 | 4 | -3 | -24 |
Earnings From Continuing Operations | 2,037 | 1,830 | 340 | -606 | -1,732 | -1,194 |
Minority Interest in Earnings | -16 | -4 | - | - | - | - |
Net Income | 2,021 | 1,826 | 340 | -606 | -1,732 | -1,194 |
Net Income to Common | 2,021 | 1,826 | 340 | -606 | -1,732 | -1,194 |
Net Income Growth | 350.11% | 437.06% | - | - | - | - |
Shares Outstanding (Basic) | 115 | 115 | 116 | 114 | 112 | 111 |
Shares Outstanding (Diluted) | 116 | 117 | 118 | 114 | 112 | 111 |
Shares Change (YoY) | -0.93% | -0.66% | 2.76% | 2.05% | 1.32% | -1.46% |
EPS (Basic) | 17.57 | 15.86 | 2.94 | -5.30 | -15.46 | -10.80 |
EPS (Diluted) | 17.39 | 15.65 | 2.90 | -5.30 | -15.46 | -10.80 |
EPS Growth | 354.54% | 439.66% | - | - | - | - |
Free Cash Flow | - | 3,271 | 3,631 | -133 | -1,734 | 1,762 |
Free Cash Flow Per Share | - | 28.02 | 30.90 | -1.16 | -15.47 | 15.93 |
Dividend Per Share | 5.000 | 5.000 | - | - | - | - |
Gross Margin | 49.74% | 48.19% | 44.85% | 43.09% | 48.64% | 56.63% |
Operating Margin | 8.76% | 8.14% | 4.84% | -3.64% | -15.48% | -9.84% |
Profit Margin | 9.02% | 8.81% | 2.13% | -5.19% | -17.78% | -12.02% |
Free Cash Flow Margin | - | 15.78% | 22.72% | -1.14% | -17.80% | 17.74% |
EBITDA | 2,032 | 1,749 | 804 | -423 | -1,459 | -932 |
EBITDA Margin | 9.07% | 8.44% | 5.03% | -3.62% | -14.98% | -9.38% |
D&A For EBITDA | 70 | 62 | 30 | 2 | 49 | 45 |
EBIT | 1,962 | 1,687 | 774 | -425 | -1,508 | -977 |
EBIT Margin | 8.76% | 8.14% | 4.84% | -3.64% | -15.48% | -9.84% |
Advertising Expenses | - | - | - | 474 | 1,264 | 2,557 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.