SolarWinds Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	49,865	41,916	54,146	39,572	29,556	11,998
Revenue Growth (YoY)	14.18%	-22.59%	36.83%	33.89%	146.34%	-
Cost of Revenue	37,684	31,462	45,834	32,405	24,017	8,646
Gross Profit	12,181	10,454	8,312	7,167	5,539	3,352
Selling, General & Admin	3,682	3,304	2,661	2,733	2,258	2,955
Other Operating Expenses	354	354	274	348	-	-
Operating Expenses	4,103	3,725	3,001	3,141	2,258	2,955
Operating Income	8,078	6,729	5,311	4,026	3,281	397
Interest Expense	-1,036	-903	-483	-384	-625	-512
Interest & Investment Income	7	7	-	-	-	2
Currency Exchange Gain (Loss)	-47	-31	66	24	124	-185
Other Non Operating Income (Expenses)	-172	-158	-114	-221	32	-374
EBT Excluding Unusual Items	6,830	5,644	4,780	3,445	2,812	-672
Gain (Loss) on Sale of Investments	420	420	145	72	-6	-12
Gain (Loss) on Sale of Assets	4	-	-	-	7,820	-5,694
Asset Writedown	-	-	-17	-	-	-22
Other Unusual Items	-	-	-	-1	-	-2
Pretax Income	7,254	6,064	4,908	3,516	10,626	-6,402
Income Tax Expense	2,115	1,676	1,461	1,073	263	1,244
Net Income	5,139	4,388	3,447	2,443	10,363	-7,646
Net Income to Common	5,139	4,388	3,447	2,443	10,363	-7,646
Net Income Growth	46.28%	27.30%	41.10%	-76.43%	-	-
Shares Outstanding (Basic)	8	8	8	7	7	4
Shares Outstanding (Diluted)	8	8	8	7	7	4
Shares Change (YoY)	0.91%	0.81%	5.06%	4.79%	79.51%	-
EPS (Basic)	656.83	562.78	443.29	331.34	1460.40	-1934.23
EPS (Diluted)	649.90	557.19	441.20	328.50	1460.40	-1934.23
EPS Growth	44.98%	26.29%	34.31%	-77.51%	-	-
Free Cash Flow	-	-26,509	-26,655	-4,517	-	-
Free Cash Flow Per Share	-	-3366.12	-3412.06	-607.45	-	-
Dividend Per Share	-	-	100.000	10.000	-	-
Dividend Growth	-	-	900.00%	-	-	-
Gross Margin	24.43%	24.94%	15.35%	18.11%	18.74%	27.94%
Operating Margin	16.20%	16.05%	9.81%	10.17%	11.10%	3.31%
Profit Margin	10.31%	10.47%	6.37%	6.17%	35.06%	-63.73%
Free Cash Flow Margin	-	-63.24%	-49.23%	-11.42%	-	-
EBITDA	8,805	7,456	6,039	4,537	-	-
EBITDA Margin	17.66%	17.79%	11.15%	11.46%	-	-
D&A For EBITDA	726.75	727	728	511	-	-
EBIT	8,078	6,729	5,311	4,026	3,281	397
EBIT Margin	16.20%	16.05%	9.81%	10.17%	11.10%	3.31%
Effective Tax Rate	29.16%	27.64%	29.77%	30.52%	2.48%	-

Updated Jan 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.