Ame Kaze Taiyo Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,024	1,027	1,016	956	635	445
Revenue Growth (YoY)	-3.49%	1.08%	6.28%	50.55%	42.70%	-
Cost of Revenue	357	353	355	387	154	115
Gross Profit	667	674	661	569	481	330
Selling, General & Admin	666	674	821	798	957	979
Other Operating Expenses	2	2	-	-	-	-
Operating Expenses	674	682	822	799	957	979
Operating Income	-7	-8	-161	-230	-476	-649
Interest Expense	-2	-3	-4	-3	-	-
Interest & Investment Income	1	3	-	-	-	-
Other Non Operating Income (Expenses)	29	29	5	51	154	84
EBT Excluding Unusual Items	21	21	-160	-182	-322	-565
Asset Writedown	-29	-29	-	-	-	-
Pretax Income	-8	-8	-160	-182	-322	-565
Income Tax Expense	-4	-4	3	-	-	3
Net Income	-4	-4	-163	-182	-322	-568
Net Income to Common	-4	-4	-163	-182	-322	-568
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	0.18%	0.27%	36.35%	12.48%	0.54%	-
EPS (Basic)	-1.65	-1.65	-67.56	-102.85	-204.67	-363.00
EPS (Diluted)	-1.65	-1.65	-67.56	-102.85	-204.67	-363.00
Free Cash Flow	-	-16	-255	-241	-	-
Free Cash Flow Per Share	-	-6.61	-105.69	-136.19	-	-
Gross Margin	65.14%	65.63%	65.06%	59.52%	75.75%	74.16%
Operating Margin	-0.68%	-0.78%	-15.85%	-24.06%	-74.96%	-145.84%
Profit Margin	-0.39%	-0.39%	-16.04%	-19.04%	-50.71%	-127.64%
Free Cash Flow Margin	-	-1.56%	-25.10%	-25.21%	-	-
EBITDA	0.25	-2	-160	-229	-	-
EBITDA Margin	0.02%	-0.19%	-15.75%	-23.95%	-	-
D&A For EBITDA	7.25	6	1	1	-	-
EBIT	-7	-8	-161	-230	-476	-649
EBIT Margin	-0.68%	-0.78%	-15.85%	-24.06%	-74.96%	-145.84%
Advertising Expenses	-	49	63	63	-	-