PRONI 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	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	3,495	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	285	290	360	315	1,344	1,737
Gross Profit	3,210	2,943	1,837	1,368	193.25	253.36
Selling, General & Admin	2,765	2,562	2,221	2,084	-	-
Other Operating Expenses	-	-	-	-	163.18	194.33
Operating Expenses	2,776	2,573	2,221	2,084	174.28	208.8
Operating Income	434.5	370	-384	-716	18.97	44.56
Interest Expense	-15.5	-14	-11	-15	-0.91	-1.03
Interest & Investment Income	2	1	-	-	-	-
Other Non Operating Income (Expenses)	9	5	12	4	39.91	15.13
Pretax Income	430	362	-383	-727	57.97	58.66
Income Tax Expense	-173	-171	-113	2	25.83	7.32
Net Income to Company	-	533	-270	-729	-	-
Net Income	603	533	-270	-729	32.14	51.34
Net Income to Common	603	533	-270	-729	32.14	51.34
Net Income Growth	-	-	-	-	-37.39%	-77.56%
Shares Outstanding (Basic)	4	4	2	2	-	-
Shares Outstanding (Diluted)	5	5	2	2	-	-
Shares Change (YoY)	-	104.78%	-	-	-	-
EPS (Basic)	143.38	128.78	-120.15	-324.40	-	-
EPS (Diluted)	125.85	115.82	-120.15	-324.40	-	-
Free Cash Flow	-	583	-	-	-	-
Free Cash Flow Per Share	-	126.69	-	-	-	-
Gross Margin	91.84%	91.03%	83.61%	81.28%	12.57%	12.73%
Operating Margin	12.43%	11.44%	-17.48%	-42.54%	1.23%	2.24%
Profit Margin	17.25%	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	434.5	370	-384	-716	18.97	44.56
EBIT Margin	12.43%	11.44%	-17.48%	-42.54%	1.23%	2.24%
Advertising Expenses	-	812	-	-	-	-