Newtech Income Statement

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

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Revenue	5,559	4,695	3,711	3,657	2,956	3,134
Revenue Growth (YoY)	27.21%	26.52%	1.48%	23.71%	-5.68%	0.19%
Cost of Revenue	4,108	3,491	2,585	2,496	2,036	2,053
Gross Profit	1,451	1,204	1,126	1,161	920	1,081
Selling, General & Admin	877	767	701	633	570	582
Research & Development	74	74	62	80	62	98
Operating Expenses	951	841	763	713	632	680
Operating Income	500	363	363	448	288	401
Interest Expense	-1	-1	-	-	-	-1
Interest & Investment Income	10	6	5	4	1	1
Currency Exchange Gain (Loss)	-	1	3	-	1	2
Other Non Operating Income (Expenses)	-2	2	21	-1	5	-
EBT Excluding Unusual Items	507	371	392	451	295	403
Asset Writedown	-	-	-1	-	-	-
Other Unusual Items	-	-	-	-	-10	-
Pretax Income	507	371	391	451	285	403
Income Tax Expense	139	104	101	132	90	108
Net Income	368	267	290	319	195	295
Net Income to Common	368	267	290	319	195	295
Net Income Growth	39.92%	-7.93%	-9.09%	63.59%	-33.90%	14.34%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	0.71%	0.47%	-0.00%	-0.00%	-	-
EPS (Basic)	190.05	138.65	151.30	166.43	101.73	153.90
EPS (Diluted)	190.05	138.65	151.30	166.43	101.73	153.90
EPS Growth	38.94%	-8.36%	-9.09%	63.59%	-33.90%	14.34%
Free Cash Flow	-	371	13	646	226	408
Free Cash Flow Per Share	-	192.65	6.78	337.03	117.91	212.85
Dividend Per Share	50.000	50.000	50.000	40.000	25.000	25.000
Dividend Growth	-	-	25.00%	60.00%	-	-
Gross Margin	26.10%	25.64%	30.34%	31.75%	31.12%	34.49%
Operating Margin	8.99%	7.73%	9.78%	12.25%	9.74%	12.80%
Profit Margin	6.62%	5.69%	7.81%	8.72%	6.60%	9.41%
Free Cash Flow Margin	-	7.90%	0.35%	17.66%	7.65%	13.02%
EBITDA	516.25	380	381	465	305	430
EBITDA Margin	9.29%	8.09%	10.27%	12.72%	10.32%	13.72%
D&A For EBITDA	16.25	17	18	17	17	29
EBIT	500	363	363	448	288	401
EBIT Margin	8.99%	7.73%	9.78%	12.25%	9.74%	12.80%
Effective Tax Rate	27.42%	28.03%	25.83%	29.27%	31.58%	26.80%

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