Fusic Co., Ltd. (TYO:5256)

Paramount Global Income Statement

Financials in millions JPY. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Revenue	1,873	1,798	1,532	1,124	762	631.26
Revenue Growth (YoY)	6.60%	17.36%	36.30%	47.51%	20.71%	-6.17%
Cost of Revenue	1,158	1,132	1,005	734	558	451.8
Gross Profit	715	666	527	390	204	179.46
Selling, General & Admin	487	455	364	319	242	-
Other Operating Expenses	-	-	-	-	-	135.15
Operating Expenses	491	459	366	319	242	146.3
Operating Income	224	207	161	71	-38	33.16
Interest Expense	-	-	-	-1	-1	-0.86
Currency Exchange Gain (Loss)	1	-	1	-	-1	-
Other Non Operating Income (Expenses)	-1	3	-15	-1	-2	-1.22
EBT Excluding Unusual Items	224	210	147	69	-42	31.09
Gain (Loss) on Sale of Investments	-	-	-	-7	-	-
Pretax Income	224	210	147	62	-42	31.09
Income Tax Expense	60	56	46	18	-17	17.79
Net Income to Company	-	154	101	44	-25	-
Net Income	164	154	101	44	-25	13.3
Net Income to Common	164	154	101	44	-25	13.3
Net Income Growth	15.49%	52.48%	129.54%	-	-	-82.77%
Shares Outstanding (Basic)	1	1	1	1	1	-
Shares Outstanding (Diluted)	1	1	1	1	1	-
Shares Change (YoY)	-3.08%	16.84%	10.71%	-	-	-
EPS (Basic)	128.88	122.88	95.36	44.00	-25.00	-
EPS (Diluted)	127.03	119.05	91.23	44.00	-25.00	-
EPS Growth	19.16%	30.49%	107.34%	-	-	-
Free Cash Flow	-	-7	110	-	-	-
Free Cash Flow Per Share	-	-5.41	99.36	-	-	-
Gross Margin	38.17%	37.04%	34.40%	34.70%	26.77%	28.43%
Operating Margin	11.96%	11.51%	10.51%	6.32%	-4.99%	5.25%
Profit Margin	8.76%	8.57%	6.59%	3.91%	-3.28%	2.11%
Free Cash Flow Margin	-	-0.39%	7.18%	-	-	-
EBITDA	240.75	220	169	-	-	44.3
EBITDA Margin	12.85%	12.24%	11.03%	-	-	7.02%
D&A For EBITDA	16.75	13	8	-	-	-
EBIT	224	207	161	71	-38	33.16
EBIT Margin	11.96%	11.51%	10.51%	6.32%	-4.99%	5.25%
Effective Tax Rate	26.79%	26.67%	31.29%	29.03%	-	-

Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.