Techno Smart 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	Dec '25 Dec 31, 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	23,619	21,578	19,242	19,677	16,939	8,069
Revenue Growth (YoY)	31.02%	12.14%	-2.21%	16.16%	109.93%	-51.93%
Cost of Revenue	17,761	16,763	15,604	16,503	14,473	6,648
Gross Profit	5,858	4,815	3,638	3,174	2,466	1,421
Selling, General & Admin	1,582	1,152	1,000	895	828	611
Operating Expenses	1,733	1,303	1,050	941	823	585
Operating Income	4,125	3,512	2,588	2,233	1,643	836
Interest Expense	-54	-3	-1	-	-	-1
Interest & Investment Income	62	52	50	44	33	33
Other Non Operating Income (Expenses)	2	-7	-8	-	16	40
EBT Excluding Unusual Items	4,135	3,554	2,629	2,277	1,692	908
Gain (Loss) on Sale of Investments	4	-	-	-	-	23
Gain (Loss) on Sale of Assets	-	-	-	-	-	-6
Asset Writedown	-	-	-	-2	-4	-4
Other Unusual Items	-	-	-	-	-3	-7
Pretax Income	4,139	3,554	2,629	2,275	1,685	914
Income Tax Expense	1,442	1,164	825	668	521	338
Net Income	2,697	2,390	1,804	1,607	1,164	576
Net Income to Common	2,697	2,390	1,804	1,607	1,164	576
Net Income Growth	64.75%	32.48%	12.26%	38.06%	102.08%	-71.67%
Shares Outstanding (Basic)	11	12	12	12	12	12
Shares Outstanding (Diluted)	11	12	12	12	12	12
Shares Change (YoY)	-3.53%	-5.00%	0.02%	-0.54%	-0.27%	-0.01%
EPS (Basic)	235.15	204.61	146.71	130.71	94.17	46.47
EPS (Diluted)	235.15	204.61	146.71	130.71	94.17	46.47
EPS Growth	70.78%	39.46%	12.24%	38.81%	102.62%	-71.67%
Free Cash Flow	-	-2,438	1,238	-482	631	4,731
Free Cash Flow Per Share	-	-208.72	100.68	-39.21	51.05	381.72
Gross Margin	24.80%	22.31%	18.91%	16.13%	14.56%	17.61%
Operating Margin	17.46%	16.28%	13.45%	11.35%	9.70%	10.36%
Profit Margin	11.42%	11.08%	9.38%	8.17%	6.87%	7.14%
Free Cash Flow Margin	-	-11.30%	6.43%	-2.45%	3.72%	58.63%
EBITDA	4,417	3,777	2,817	2,416	1,807	955
EBITDA Margin	18.70%	17.50%	14.64%	12.28%	10.67%	11.83%
D&A For EBITDA	292	265	229	183	164	119
EBIT	4,125	3,512	2,588	2,233	1,643	836
EBIT Margin	17.46%	16.28%	13.45%	11.35%	9.70%	10.36%
Effective Tax Rate	34.84%	32.75%	31.38%	29.36%	30.92%	36.98%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.