Baycurrent Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2020	FY 2019
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '20 Feb 29, 2020	Feb '19 Feb 28, 2019
Revenue	148,332	116,056	93,909	32,978	24,294
Revenue Growth (YoY)	27.81%	23.58%	184.76%	35.74%	-
Cost of Revenue	64,346	53,601	42,643	18,671	14,168
Gross Profit	83,986	62,455	51,266	14,307	10,126
Selling, General & Admin	33,069	19,437	17,048	6,269	5,631
Other Operating Expenses	-14	-5	-1	-	-
Operating Expenses	33,055	19,840	17,047	6,269	5,631
Operating Income	50,931	42,615	34,219	8,038	4,495
Interest Expense	-63	-69	-59	-	-
Interest & Investment Income	120	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-62	-109
Pretax Income	50,988	42,546	34,160	7,976	4,386
Income Tax Expense	13,148	11,786	8,778	2,064	1,283
Net Income	37,840	30,760	25,382	5,912	3,103
Net Income to Common	37,840	30,760	25,382	5,912	3,103
Net Income Growth	23.02%	21.19%	329.33%	90.53%	-
Shares Outstanding (Basic)	152	152	153	-	-
Shares Outstanding (Diluted)	152	152	153	-	-
Shares Change (YoY)	-0.19%	-0.46%	-	-	-
EPS (Basic)	249.17	202.17	166.05	-	-
EPS (Diluted)	249.17	202.17	166.05	-	-
EPS Growth	23.25%	21.75%	-	-	-
Free Cash Flow	34,971	31,782	20,716	-	-
Free Cash Flow Per Share	230.28	208.88	135.53	-	-
Dividend Per Share	100.000	62.000	43.000	9.000	-
Dividend Growth	61.29%	44.19%	377.78%	-	-
Gross Margin	56.62%	53.82%	54.59%	43.38%	41.68%
Operating Margin	34.34%	36.72%	36.44%	24.37%	18.50%
Profit Margin	25.51%	26.50%	27.03%	17.93%	12.77%
Free Cash Flow Margin	23.58%	27.38%	22.06%	-	-
EBITDA	53,456	45,104	36,634	-	-
EBITDA Margin	36.04%	38.86%	39.01%	-	-
D&A For EBITDA	2,525	2,489	2,415	-	-
EBIT	50,931	42,615	34,219	8,038	4,495
EBIT Margin	34.34%	36.72%	36.44%	24.37%	18.50%
Effective Tax Rate	25.79%	27.70%	25.70%	25.88%	29.25%