Gunosy Income Statement

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

Millions JPY. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	6,454	6,098	7,344	8,052	8,998	8,910
Revenue Growth (YoY)	2.04%	-16.97%	-8.79%	-10.51%	0.99%	-36.30%
Cost of Revenue	3,439	3,203	4,375	4,945	5,007	5,077
Gross Profit	3,015	2,895	2,969	3,107	3,991	3,833
Selling, General & Admin	2,795	2,319	2,898	3,375	3,578	3,115
Operating Expenses	2,795	2,319	2,898	3,375	3,578	3,115
Operating Income	220	576	71	-268	413	718
Interest & Investment Income	79	66	34	19	-	-
Earnings From Equity Investments	-	-261	-933	-1,428	-	-
Currency Exchange Gain (Loss)	1	-31	38	12	23	-29
Other Non Operating Income (Expenses)	-16	-26	-39	-40	-246	-48
EBT Excluding Unusual Items	283	324	-829	-1,705	190	641
Gain (Loss) on Sale of Investments	13	-52	10	888	30	39
Asset Writedown	-	-	-22	-65	-	-
Other Unusual Items	13	14	-	31	11	14
Pretax Income	309	286	-841	-851	231	694
Income Tax Expense	246	212	345	317	95	284
Earnings From Continuing Operations	63	74	-1,186	-1,168	136	410
Minority Interest in Earnings	15	4	-	18	-6	-27
Net Income	78	78	-1,186	-1,150	130	383
Net Income to Common	78	78	-1,186	-1,150	130	383
Net Income Growth	-	-	-	-	-66.06%	-0.78%
Shares Outstanding (Basic)	24	24	24	24	24	24
Shares Outstanding (Diluted)	24	24	24	24	24	24
Shares Change (YoY)	-0.18%	-0.17%	0.30%	0.28%	0.27%	-0.62%
EPS (Basic)	3.25	3.25	-49.32	-47.96	5.47	16.29
EPS (Diluted)	3.25	3.25	-49.32	-47.96	5.44	16.09
EPS Growth	-	-	-	-	-66.19%	-0.19%
Free Cash Flow	-	-26	-206	-433	-43	977
Free Cash Flow Per Share	-	-1.08	-8.57	-18.06	-1.80	40.97
Dividend Per Share	18.300	18.300	-	-	-	-
Gross Margin	46.72%	47.48%	40.43%	38.59%	44.35%	43.02%
Operating Margin	3.41%	9.45%	0.97%	-3.33%	4.59%	8.06%
Profit Margin	1.21%	1.28%	-16.15%	-14.28%	1.44%	4.30%
Free Cash Flow Margin	-	-0.43%	-2.80%	-5.38%	-0.48%	10.96%
EBITDA	209.5	579	92	-223	464	1,048
EBITDA Margin	3.25%	9.50%	1.25%	-2.77%	5.16%	11.76%
D&A For EBITDA	-10.5	3	21	45	51	330
EBIT	220	576	71	-268	413	718
EBIT Margin	3.41%	9.45%	0.97%	-3.33%	4.59%	8.06%
Effective Tax Rate	79.61%	74.13%	-	-	41.13%	40.92%
Advertising Expenses	-	608	863	1,065	1,365	777

Updated Feb 28, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.