MRSO Inc. Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	1,078	1,333
Revenue Growth (YoY)	-19.13%	-
Cost of Revenue	254	304
Gross Profit	824	1,029
Selling, General & Admin	857	819
Research & Development	-	46
Other Operating Expenses	-	2
Operating Expenses	857	871
Operating Income	-33	158
Interest & Investment Income	1	-
Currency Exchange Gain (Loss)	-1	-
Other Non Operating Income (Expenses)	-1	-1
Pretax Income	-34	157
Income Tax Expense	-11	56
Net Income	-23	101
Net Income to Common	-23	101
Shares Outstanding (Basic)	4	4
Shares Outstanding (Diluted)	4	4
Shares Change (YoY)	-0.49%	-
EPS (Basic)	-6.50	28.44
EPS (Diluted)	-6.50	28.42
Gross Margin	76.44%	77.19%
Operating Margin	-3.06%	11.85%
Profit Margin	-2.13%	7.58%
EBITDA	-27	164
EBITDA Margin	-2.50%	12.30%
D&A For EBITDA	6	6
EBIT	-33	158
EBIT Margin	-3.06%	11.85%
Effective Tax Rate	-	35.67%
Advertising Expenses	-	430

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