Tameny Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020	Mar '19 Mar 31, 2019
Revenue	5,604	5,574	4,429	8,187	4,151
Revenue Growth (YoY)	0.54%	25.85%	-45.90%	97.23%	1.20%
Cost of Revenue	1,562	1,302	876	4,062	1,779
Gross Profit	4,042	4,272	3,553	4,125	2,372
Selling, General & Admin	4,191	4,419	5,721	4,045	2,148
Operating Expenses	4,193	4,425	5,729	4,046	2,156
Operating Income	-151	-153	-2,176	79	216
Interest Expense	-36	-38	-39	-30	-9
Interest & Investment Income	3	6	1	9	-
Earnings From Equity Investments	-	10	-32	-33	-
Other Non Operating Income (Expenses)	-46	-44	157	15	1
EBT Excluding Unusual Items	-230	-219	-2,089	40	208
Gain (Loss) on Sale of Investments	-	88	-	-13	-
Gain (Loss) on Sale of Assets	-	-	-	-3	-3
Asset Writedown	-102	-32	-116	-18	-20
Other Unusual Items	78	-146	-73	36	-20
Pretax Income	-254	-309	-2,278	42	165
Income Tax Expense	-17	11	38	40	79
Earnings From Continuing Operations	-237	-320	-2,316	2	86
Minority Interest in Earnings	-	-	-	-	4
Net Income	-237	-320	-2,316	2	90
Net Income to Common	-237	-320	-2,316	2	90
Net Income Growth	-	-	-	-97.78%	-23.08%
Shares Outstanding (Basic)	25	21	11	10	10
Shares Outstanding (Diluted)	25	21	11	11	11
Shares Change (YoY)	19.06%	83.76%	7.00%	0.80%	0.58%
EPS (Basic)	-9.48	-15.24	-202.69	0.19	8.98
EPS (Diluted)	-9.48	-15.24	-202.69	0.19	8.50
EPS Growth	-	-	-	-97.73%	-23.70%
Free Cash Flow	55	-148	-1,844	92	323
Free Cash Flow Per Share	2.20	-7.05	-161.38	8.62	30.49
Gross Margin	72.13%	76.64%	80.22%	50.39%	57.14%
Operating Margin	-2.70%	-2.74%	-49.13%	0.97%	5.20%
Profit Margin	-4.23%	-5.74%	-52.29%	0.02%	2.17%
Free Cash Flow Margin	0.98%	-2.66%	-41.63%	1.12%	7.78%
EBITDA	291	293	-1,727	509	388
EBITDA Margin	5.19%	5.26%	-38.99%	6.22%	9.35%
D&A For EBITDA	442	446	449	430	172
EBIT	-151	-153	-2,176	79	216
EBIT Margin	-2.69%	-2.74%	-49.13%	0.97%	5.20%
Effective Tax Rate	-	-	-	95.24%	47.88%
Advertising Expenses	805	693	937	932	709

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