Pixela Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	1,113	1,001	1,163	1,451	2,007	3,329
Revenue Growth (YoY)	-2.02%	-13.93%	-19.85%	-27.70%	-39.71%	-10.87%
Cost of Revenue	769	725	932	1,316	1,820	2,880
Gross Profit	344	276	231	135	187	449
Selling, General & Admin	1,026	937	1,077	1,374	1,427	1,302
Research & Development	135	135	-	-	-	-
Operating Expenses	1,161	1,072	1,077	1,374	1,427	1,302
Operating Income	-817	-796	-846	-1,239	-1,240	-853
Interest Expense	-3	-7	-	-4	-4	-4
Earnings From Equity Investments	-2	-6	6	-	1	-
Currency Exchange Gain (Loss)	4	-	-	2	-8	-6
Other Non Operating Income (Expenses)	-7	-12	-8	-11	-13	-31
EBT Excluding Unusual Items	-825	-821	-848	-1,252	-1,264	-894
Gain (Loss) on Sale of Investments	3	3	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	4	-	-
Asset Writedown	-65	-30	-178	-24	-61	-37
Legal Settlements	-	-	-	-82	-	-
Other Unusual Items	-	-	-173	-55	-	-
Pretax Income	-887	-848	-1,199	-1,409	-1,325	-931
Income Tax Expense	5	5	3	4	6	6
Earnings From Continuing Operations	-892	-853	-1,202	-1,413	-1,331	-937
Net Income	-892	-853	-1,202	-1,413	-1,331	-937
Net Income to Common	-892	-853	-1,202	-1,413	-1,331	-937
Shares Outstanding (Basic)	81	63	19	4	2	1
Shares Outstanding (Diluted)	81	63	19	4	2	1
Shares Change (YoY)	231.94%	237.88%	361.54%	112.58%	44.91%	64.93%
EPS (Basic)	-10.98	-13.51	-64.34	-349.07	-698.99	-713.08
EPS (Diluted)	-10.98	-13.51	-64.34	-349.07	-698.99	-713.08
Free Cash Flow	-	-1,028	-701	-1,040	-1,275	-764
Free Cash Flow Per Share	-	-16.29	-37.52	-256.92	-669.58	-581.42
Gross Margin	30.91%	27.57%	19.86%	9.30%	9.32%	13.49%
Operating Margin	-73.41%	-79.52%	-72.74%	-85.39%	-61.78%	-25.62%
Profit Margin	-80.14%	-85.22%	-103.35%	-97.38%	-66.32%	-28.15%
Free Cash Flow Margin	-	-102.70%	-60.27%	-71.67%	-63.53%	-22.95%
EBITDA	-794.25	-773	-822	-1,138	-1,174	-727
EBITDA Margin	-71.36%	-77.22%	-70.68%	-78.43%	-58.49%	-21.84%
D&A For EBITDA	22.75	23	24	101	66	126
EBIT	-817	-796	-846	-1,239	-1,240	-853
EBIT Margin	-73.41%	-79.52%	-72.74%	-85.39%	-61.78%	-25.62%
Advertising Expenses	-	126	45	102	80	51

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