Fureasu Co.,Ltd. (TYO:7062)

Fureasu Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	8,606	7,582	5,710	4,584	4,174	3,672
Revenue Growth (YoY)	31.47%	32.78%	24.56%	9.82%	13.67%	33.57%
Cost of Revenue	4,956	4,343	3,015	2,346	2,096	2,047
Gross Profit	3,650	3,239	2,695	2,238	2,078	1,625
Selling, General & Admin	3,535	3,244	2,479	2,148	1,828	1,589
Amortization of Goodwill & Intangibles	44	44	44	24	24	18
Operating Expenses	3,635	3,344	2,584	2,223	1,894	1,641
Operating Income	15	-105	111	15	184	-16
Interest Expense	-138	-102	-38	-13	-6	-11
Other Non Operating Income (Expenses)	144	41	53	69	44	129
EBT Excluding Unusual Items	21	-166	126	71	222	102
Asset Writedown	-31	-31	-45	-	-	-5
Other Unusual Items	75	55	42	18	35	14
Pretax Income	347	-142	123	89	257	111
Income Tax Expense	253	102	65	58	110	52
Net Income to Company	-	-244	58	31	147	59
Net Income	94	-244	58	31	147	59
Net Income to Common	94	-244	58	31	147	59
Net Income Growth	-	-	87.10%	-78.91%	149.15%	-39.63%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	5.53%	-0.67%	0.31%	0.50%	-0.10%	-
EPS (Basic)	38.02	-103.42	24.65	13.20	62.94	25.31
EPS (Diluted)	38.02	-103.42	24.55	13.20	62.39	25.15
EPS Growth	-	-	86.03%	-78.85%	148.07%	-
Free Cash Flow	27	-456	47	-277	189	-100
Free Cash Flow Per Share	10.88	-193.27	19.79	-116.98	80.22	-42.40
Dividend Per Share	-	-	10.570	10.570	10.570	-
Gross Margin	42.41%	42.72%	47.20%	48.82%	49.78%	44.25%
Operating Margin	0.17%	-1.39%	1.94%	0.33%	4.41%	-0.44%
Profit Margin	1.09%	-3.22%	1.02%	0.68%	3.52%	1.61%
Free Cash Flow Margin	0.31%	-6.01%	0.82%	-6.04%	4.53%	-2.72%
EBITDA	288	134	267	111	251	37
EBITDA Margin	3.35%	1.77%	4.68%	2.42%	6.01%	1.01%
D&A For EBITDA	273	239	156	96	67	53
EBIT	15	-105	111	15	184	-16
EBIT Margin	0.17%	-1.39%	1.94%	0.33%	4.41%	-0.44%
Effective Tax Rate	72.91%	-	52.85%	65.17%	42.80%	46.85%

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