eMnet Japan.co.ltd. Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,594	1,329	1,370	1,466	10,672
Revenue Growth (YoY)	19.94%	-2.99%	-6.55%	-86.26%	14.69%
Cost of Revenue	-	-	-	-	9,094
Gross Profit	1,594	1,329	1,370	1,466	1,578
Selling, General & Admin	1,434	1,229	1,247	1,223	1,068
Operating Expenses	1,439	1,236	1,257	1,236	1,074
Operating Income	155	93	113	230	504
Interest & Investment Income	2	1	1	1	-
Currency Exchange Gain (Loss)	-1	6	2	3	1
Other Non Operating Income (Expenses)	26	4	3	3	-69
EBT Excluding Unusual Items	182	104	119	237	436
Gain (Loss) on Sale of Investments	-187	-	-	-	-
Asset Writedown	-	-	-6	-	-
Other Unusual Items	-437	-61	-3	-	-
Pretax Income	-442	43	110	237	436
Income Tax Expense	7	31	47	62	125
Net Income to Company	-449	12	63	175	311
Net Income	-449	12	63	175	311
Net Income to Common	-449	12	63	175	311
Net Income Growth	-	-80.95%	-64.00%	-43.73%	46.70%
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
Shares Change (YoY)	0.11%	0.73%	-1.79%	-0.53%	102.64%
EPS (Basic)	-116.20	3.11	16.44	45.60	81.82
EPS (Diluted)	-116.20	3.11	16.44	44.86	79.30
EPS Growth	-	-81.09%	-63.34%	-43.43%	-27.61%
Free Cash Flow	-191	-182	341	-130	374
Free Cash Flow Per Share	-49.43	-47.16	89.00	-33.33	95.36
Gross Margin	100.00%	100.00%	100.00%	100.00%	14.79%
Operating Margin	9.72%	7.00%	8.25%	15.69%	4.72%
Profit Margin	-28.17%	0.90%	4.60%	11.94%	2.91%
Free Cash Flow Margin	-11.98%	-13.69%	24.89%	-8.87%	3.50%
EBITDA	160	100	123	243	510
EBITDA Margin	10.04%	7.52%	8.98%	16.58%	4.78%
D&A For EBITDA	5	7	10	13	6
EBIT	155	93	113	230	504
EBIT Margin	9.72%	7.00%	8.25%	15.69%	4.72%
Effective Tax Rate	-	72.09%	42.73%	26.16%	28.67%

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