PRONI 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	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	3,233	2,197	1,683	1,537	1,991
Revenue Growth (YoY)	47.16%	30.54%	9.47%	-22.76%	-50.20%
Cost of Revenue	290	360	315	1,344	1,737
Gross Profit	2,943	1,837	1,368	193.25	253.36
Selling, General & Admin	2,573	2,221	2,084	-	-
Other Operating Expenses	-	-	-	163.18	194.33
Operating Expenses	2,573	2,221	2,084	174.28	208.8
Operating Income	370	-384	-716	18.97	44.56
Interest Expense	-14	-11	-15	-0.91	-1.03
Interest & Investment Income	1	-	-	-	-
Other Non Operating Income (Expenses)	5	12	4	39.91	15.13
Pretax Income	362	-383	-727	57.97	58.66
Income Tax Expense	-171	-113	2	25.83	7.32
Net Income to Company	533	-270	-729	-	-
Net Income	533	-270	-729	32.14	51.34
Net Income to Common	533	-270	-729	32.14	51.34
Net Income Growth	-	-	-	-37.39%	-77.56%
Shares Outstanding (Basic)	4	2	2	-	-
Shares Outstanding (Diluted)	5	2	2	-	-
Shares Change (YoY)	104.78%	-	-	-	-
EPS (Basic)	128.78	-120.15	-324.40	-	-
EPS (Diluted)	115.82	-120.15	-324.40	-	-
Free Cash Flow	583	-	-	-	-
Free Cash Flow Per Share	126.69	-	-	-	-
Gross Margin	91.03%	83.61%	81.28%	12.57%	12.73%
Operating Margin	11.44%	-17.48%	-42.54%	1.23%	2.24%
Profit Margin	16.49%	-12.29%	-43.32%	2.09%	2.58%
Free Cash Flow Margin	18.03%	-	-	-	-
EBITDA	385	-	-	30.07	59.04
EBITDA Margin	11.91%	-	-	1.96%	2.97%
D&A For EBITDA	15	-	-	-	-
EBIT	370	-384	-716	18.97	44.56
EBIT Margin	11.44%	-17.48%	-42.54%	1.23%	2.24%

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