Newsedtech Income Statement

Financials in millions JPY. Fiscal year is May - April.

Millions JPY. Fiscal year is May - Apr.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Apr '26 Apr 30, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022
Revenue	2,652	2,265	2,519	2,765	2,036
Revenue Growth (YoY)	17.09%	-10.08%	-8.89%	35.77%	64.87%
Cost of Revenue	1,812	1,555	1,869	2,175	1,496
Gross Profit	840	710	650	589.51	540.1
Selling, General & Admin	712	688	638	-	-
Other Operating Expenses	-	-	-	593.58	480.87
Operating Expenses	712	688	638	596.51	483.65
Operating Income	128	22	12	-7	56.45
Interest Expense	-21	-8	-6	-4.86	-3.96
Other Non Operating Income (Expenses)	-12	-3	-3	-31.58	4.36
EBT Excluding Unusual Items	95	11	3	-43.44	56.85
Asset Writedown	-1	-	-	-	-
Pretax Income	94	11	3	-43.44	56.85
Income Tax Expense	30	3	-	-16.26	18.45
Net Income to Company	64	8	3	-	-
Net Income	64	8	3	-27.18	38.4
Net Income to Common	64	8	3	-27.18	38.4
Net Income Growth	700.00%	166.67%	-	-	652.37%
Shares Outstanding (Basic)	2	2	2	-	-
Shares Outstanding (Diluted)	2	2	2	-	-
Shares Change (YoY)	6.56%	-	-	-	-
EPS (Basic)	30.62	3.98	1.49	-	-
EPS (Diluted)	29.88	3.98	1.49	-	-
EPS Growth	650.74%	166.67%	-	-	-
Free Cash Flow	248	-	-	-	-
Free Cash Flow Per Share	115.78	-	-	-	-
Gross Margin	31.67%	31.35%	25.80%	21.32%	26.52%
Operating Margin	4.83%	0.97%	0.48%	-0.25%	2.77%
Profit Margin	2.41%	0.35%	0.12%	-0.98%	1.89%
Free Cash Flow Margin	9.35%	-	-	-	-
EBITDA	156	-	-	-4.07	59.24
EBITDA Margin	5.88%	-	-	-0.15%	2.91%
D&A For EBITDA	28	-	-	-	-
EBIT	128	22	12	-7	56.45
EBIT Margin	4.83%	0.97%	0.48%	-0.25%	2.77%
Effective Tax Rate	31.91%	27.27%	-	-	-