Aidemy Inc. (TYO:5577)

Aidemy Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2020	FY 2019	FY 2018
Period Ending	May 31, 2025	May 31, 2024	May 31, 2020	May 31, 2019	May 31, 2018
Revenue	2,056	2,119	379.13	138.09	32.66
Revenue Growth (YoY)	-2.97%	458.92%	174.56%	322.79%	105.56%
Cost of Revenue	759	629	164.64	2.03	-
Gross Profit	1,297	1,490	214.48	136.05	32.66
Selling, General & Admin	1,253	1,187	-	-	-
Other Operating Expenses	-	-	435.79	202.99	59.84
Operating Expenses	1,253	1,196	435.79	202.99	60.73
Operating Income	44	294	-221.31	-66.94	-28.07
Interest Expense	-3	-	-0.18	-0.18	-0.73
Other Non Operating Income (Expenses)	2	-5	1.48	0.71	0.87
Pretax Income	43	289	-220.01	-66.41	-27.93
Income Tax Expense	41	70	0.53	0.27	0.36
Earnings From Continuing Operations	2	219	-220.54	-66.67	-28.29
Net Income to Company	2	219	-	-	-
Minority Interest in Earnings	-10	-4	-	-	-
Net Income	-8	215	-220.54	-66.67	-28.29
Net Income to Common	-8	215	-220.54	-66.67	-28.29
Shares Outstanding (Basic)	4	4	-	-	-
Shares Outstanding (Diluted)	4	4	-	-	-
Shares Change (YoY)	-5.61%	-	-	-	-
EPS (Basic)	-2.01	54.17	-	-	-
EPS (Diluted)	-2.01	51.03	-	-	-
Free Cash Flow	-211	306	-	-	-
Free Cash Flow Per Share	-52.89	72.40	-	-	-
Gross Margin	63.08%	70.32%	56.57%	98.53%	100.00%
Operating Margin	2.14%	13.87%	-58.37%	-48.47%	-85.95%
Profit Margin	-0.39%	10.15%	-58.17%	-48.28%	-86.63%
Free Cash Flow Margin	-10.26%	14.44%	-	-	-
EBITDA	121	327	-	-	-27.18
EBITDA Margin	5.88%	15.43%	-	-	-83.21%
D&A For EBITDA	77	33	-	-	-
EBIT	44	294	-221.31	-66.94	-28.07
EBIT Margin	2.14%	13.87%	-58.37%	-48.47%	-85.95%
Effective Tax Rate	95.35%	24.22%	-	-	-
Advertising Expenses	-	179	-	-	-

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