Gamecard Holdings 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	27,351	37,946	36,289	21,691	11,447	10,562
Revenue Growth (YoY)	-30.65%	4.57%	67.30%	89.49%	8.38%	-36.22%
Cost of Revenue	15,399	23,089	20,092	11,869	6,062	5,093
Gross Profit	11,952	14,857	16,197	9,822	5,385	5,469
Selling, General & Admin	5,637	4,987	4,872	4,248	4,226	4,271
Research & Development	804	804	761	1,074	-	-
Other Operating Expenses	48	48	41	35	42	37
Operating Expenses	6,489	5,839	5,674	5,357	4,264	4,307
Operating Income	5,463	9,018	10,523	4,465	1,121	1,162
Interest Expense	-5	-5	-5	-4	-4	-6
Interest & Investment Income	378	199	150	126	89	75
Other Non Operating Income (Expenses)	107	95	135	54	15	26
EBT Excluding Unusual Items	5,935	9,307	10,803	4,641	1,221	1,257
Gain (Loss) on Sale of Investments	-319	90	-	-5	49	-50
Gain (Loss) on Sale of Assets	-3	-6	-30	-7	-	-
Asset Writedown	-4	-4	-	-	-	-
Other Unusual Items	-	-	-156	-	-	-
Pretax Income	5,609	9,387	10,617	4,629	1,270	1,207
Income Tax Expense	1,933	2,801	3,067	330	8	590
Net Income	3,676	6,586	7,550	4,299	1,262	617
Net Income to Common	3,676	6,586	7,550	4,299	1,262	617
Net Income Growth	-49.63%	-12.77%	75.62%	240.65%	104.54%	-49.63%
Shares Outstanding (Basic)	14	14	14	14	13	14
Shares Outstanding (Diluted)	14	14	14	14	13	14
Shares Change (YoY)	-3.71%	0.53%	3.33%	2.94%	-1.00%	-2.99%
EPS (Basic)	262.08	456.92	527.75	309.79	93.86	45.31
EPS (Diluted)	262.08	456.92	526.53	309.79	93.65	45.31
EPS Growth	-47.69%	-13.22%	69.96%	230.80%	106.69%	-48.08%
Free Cash Flow	-	6,591	5,945	1,567	1,357	415
Free Cash Flow Per Share	-	457.23	414.60	112.92	100.66	30.48
Dividend Per Share	50.000	100.000	55.000	35.000	35.000	35.000
Dividend Growth	-42.86%	81.82%	57.14%	-	-	-
Gross Margin	43.70%	39.15%	44.63%	45.28%	47.04%	51.78%
Operating Margin	19.97%	23.77%	29.00%	20.59%	9.79%	11.00%
Profit Margin	13.44%	17.36%	20.80%	19.82%	11.03%	5.84%
Free Cash Flow Margin	-	17.37%	16.38%	7.22%	11.86%	3.93%
EBITDA	6,358	9,923	11,441	5,328	1,991	1,911
EBITDA Margin	23.25%	26.15%	31.53%	24.56%	17.39%	18.09%
D&A For EBITDA	895.25	905	918	863	870	749
EBIT	5,463	9,018	10,523	4,465	1,121	1,162
EBIT Margin	19.97%	23.77%	29.00%	20.58%	9.79%	11.00%
Effective Tax Rate	34.46%	29.84%	28.89%	7.13%	0.63%	48.88%

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