Disruptors Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	4,294	3,767	3,343
Revenue Growth (YoY)	13.99%	12.68%	-
Cost of Revenue	1,448	966	489
Gross Profit	2,846	2,801	2,854
Selling, General & Admin	2,494	2,734	2,320
Operating Expenses	2,494	2,734	2,320
Operating Income	352	67	534
Interest Expense	-7	-8	-6
Currency Exchange Gain (Loss)	-	-2	-1
Other Non Operating Income (Expenses)	6	10	-3
EBT Excluding Unusual Items	351	67	524
Gain (Loss) on Sale of Investments	4	-	-2
Gain (Loss) on Sale of Assets	-	4	-
Asset Writedown	-	-1,746	-
Other Unusual Items	-	-60	-
Pretax Income	355	-1,735	522
Income Tax Expense	144	-134	260
Net Income	211	-1,601	262
Net Income to Common	211	-1,601	262
Shares Outstanding (Basic)	20	20	21
Shares Outstanding (Diluted)	20	20	21
Shares Change (YoY)	0.61%	-1.67%	-
EPS (Basic)	10.31	-78.68	12.68
EPS (Diluted)	10.31	-78.68	12.68
Free Cash Flow	534	279	324
Free Cash Flow Per Share	26.09	13.71	15.66
Dividend Per Share	5.000	5.000	2.500
Dividend Growth	-	100.00%	-
Gross Margin	66.28%	74.36%	85.37%
Operating Margin	8.20%	1.78%	15.97%
Profit Margin	4.91%	-42.50%	7.84%
Free Cash Flow Margin	12.44%	7.41%	9.69%
EBITDA	649	508	889
EBITDA Margin	15.11%	13.49%	26.59%
D&A For EBITDA	297	441	355
EBIT	352	67	534
EBIT Margin	8.20%	1.78%	15.97%
Effective Tax Rate	40.56%	-	49.81%
Advertising Expenses	-	1,363	1,312

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