Rebase, Inc. (TYO:5138)
Japan · Delayed Price · Currency is JPY 474.00
+4.00 (0.85%)
Sep 1, 2026, 3:30 PM JST
Rebase Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 2,255 | 2,181 | 1,926 | 1,490 | 1,160 | 890 | |
Revenue Growth | 12.30% | 13.24% | 29.26% | 28.45% | 30.34% | 87.37% |
Cost of Revenue | 87 | 83 | 62 | 57 | 25 | 18 |
Gross Profit | 2,168 | 2,098 | 1,864 | 1,433 | 1,135 | 872 |
Selling, General & Admin | 2,143 | 1,964 | 1,364 | 1,086 | 869 | 657 |
Research & Development | 12 | 12 | - | - | - | - |
Other Operating Expenses | - | - | 1 | - | - | - |
Operating Expenses | 2,179 | 2,000 | 1,377 | 1,097 | 880 | 660 |
Operating Income | -11 | 98 | 487 | 336 | 255 | 212 |
Interest & Investment Income | 2 | 2 | - | - | - | - |
Other Non Operating Income (Expenses) | 1 | -1 | 5 | -1 | -7 | -2 |
EBT Excluding Unusual Items | -9 | 99 | 492 | 335 | 248 | 210 |
Gain (Loss) on Sale of Assets | - | - | -2 | - | - | - |
Other Unusual Items | 21 | - | - | - | - | -4 |
Pretax Income | 12 | 99 | 490 | 335 | 248 | 206 |
Income Tax Expense | -2 | 25 | 128 | 107 | 90 | 67 |
Net Income | 14 | 74 | 362 | 228 | 158 | 139 |
Net Income to Common | 14 | 74 | 362 | 228 | 158 | 139 |
Net Income Growth | -95.92% | -79.56% | 58.77% | 44.30% | 13.67% | 54.44% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 4 | 4 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 | 4 |
Shares Change | 0.08% | 0.33% | 0.20% | 6.07% | 15.67% | - |
EPS (Basic) | 2.85 | 15.06 | 77.93 | 49.50 | 36.63 | 34.75 |
EPS (Diluted) | 2.84 | 15.00 | 73.62 | 46.46 | 34.15 | 34.75 |
EPS Growth | -95.92% | -79.63% | 58.46% | 36.05% | -1.73% | 54.44% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | - | -54 | 455 | 356 | 205 | - |
Free Cash Flow Per Share | - | -10.95 | 92.53 | 72.54 | 44.31 | - |
Gross Margin | 96.14% | 96.19% | 96.78% | 96.17% | 97.84% | 97.98% |
Operating Margin | -0.49% | 4.49% | 25.29% | 22.55% | 21.98% | 23.82% |
Profit Margin | 0.62% | 3.39% | 18.80% | 15.30% | 13.62% | 15.62% |
Free Cash Flow Margin | - | -2.48% | 23.62% | 23.89% | 17.67% | - |
EBITDA | 41 | 147 | 524 | 369 | 280 | 215 |
EBITDA Margin | 1.82% | 6.74% | 27.21% | 24.77% | 24.14% | 24.16% |
D&A For EBITDA | 52 | 49 | 37 | 33 | 25 | 3 |
EBIT | -11 | 98 | 487 | 336 | 255 | 212 |
EBIT Margin | -0.49% | 4.49% | 25.29% | 22.55% | 21.98% | 23.82% |
Effective Tax Rate | - | 25.25% | 26.12% | 31.94% | 36.29% | 32.52% |
Advertising Expenses | - | 614 | 361 | 265 | 182 | 105 |