Yottavias Income Statement

Financials in millions JPY. Fiscal year is February - January.

Millions JPY. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '25 Jul 31, 2025	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Revenue	797	755	969	860	762
Revenue Growth (YoY)	-4.78%	-22.09%	12.67%	12.86%	-
Cost of Revenue	513	483	667	608	511
Gross Profit	284	272	302	252	251
Selling, General & Admin	260	244	255	214	208
Operating Expenses	260	244	255	214	208
Operating Income	24	28	47	38	43
Interest Expense	-2	-1	-1	-1	-1
Interest & Investment Income	-	-	-	1	-
Other Non Operating Income (Expenses)	10	-3	-13	1	-
EBT Excluding Unusual Items	32	24	33	39	42
Asset Writedown	-	-	-	-3	-
Pretax Income	32	24	33	36	42
Income Tax Expense	10	7	10	11	13
Net Income	22	17	23	25	29
Net Income to Common	22	17	23	25	29
Net Income Growth	-	-26.09%	-8.00%	-13.79%	-
Shares Outstanding (Basic)	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0
Shares Change (YoY)	-1.24%	-3.04%	-0.60%	-	-
EPS (Basic)	57.07	44.10	57.85	62.50	72.50
EPS (Diluted)	57.07	44.10	57.85	62.50	72.50
EPS Growth	-	-23.77%	-7.44%	-13.79%	-
Free Cash Flow	39	-17	61	-	-
Free Cash Flow Per Share	101.17	-44.10	153.43	-	-
Gross Margin	35.63%	36.03%	31.17%	29.30%	32.94%
Operating Margin	3.01%	3.71%	4.85%	4.42%	5.64%
Profit Margin	2.76%	2.25%	2.37%	2.91%	3.81%
Free Cash Flow Margin	4.89%	-2.25%	6.30%	-	-
EBITDA	28	30	49	-	-
EBITDA Margin	3.51%	3.97%	5.06%	-	-
D&A For EBITDA	4	2	2	-	-
EBIT	24	28	47	38	43
EBIT Margin	3.01%	3.71%	4.85%	4.42%	5.64%
Effective Tax Rate	31.25%	29.17%	30.30%	30.55%	30.95%

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