Fureasu Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	7,637	7,582	5,710	4,584	4,174
Revenue Growth (YoY)	0.73%	32.78%	24.56%	9.82%	13.67%
Cost of Revenue	4,151	4,343	3,015	2,346	2,096
Gross Profit	3,486	3,239	2,695	2,238	2,078
Selling, General & Admin	3,193	3,244	2,479	2,148	1,828
Amortization of Goodwill & Intangibles	-	44	44	24	24
Operating Expenses	3,193	3,344	2,584	2,223	1,894
Operating Income	293	-105	111	15	184
Interest Expense	-100	-102	-38	-13	-6
Other Non Operating Income (Expenses)	144	41	53	69	44
EBT Excluding Unusual Items	337	-166	126	71	222
Asset Writedown	-	-31	-45	-	-
Other Unusual Items	305	55	42	18	35
Pretax Income	642	-142	123	89	257
Income Tax Expense	134	102	65	58	110
Net Income to Company	508	-244	58	31	147
Net Income	508	-244	58	31	147
Net Income to Common	508	-244	58	31	147
Net Income Growth	-	-	87.10%	-78.91%	149.15%
Shares Outstanding (Basic)	3	2	2	2	2
Shares Outstanding (Diluted)	3	2	2	2	2
Shares Change (YoY)	10.47%	-0.67%	0.31%	0.50%	-0.10%
EPS (Basic)	195.86	-103.42	24.65	13.20	62.94
EPS (Diluted)	194.90	-103.42	24.55	13.20	62.39
EPS Growth	-	-	86.03%	-78.85%	148.07%
Free Cash Flow	564	-456	47	-277	189
Free Cash Flow Per Share	216.38	-193.27	19.79	-116.98	80.22
Dividend Per Share	-	-	10.570	10.570	10.570
Gross Margin	45.65%	42.72%	47.20%	48.82%	49.78%
Operating Margin	3.84%	-1.39%	1.94%	0.33%	4.41%
Profit Margin	6.65%	-3.22%	1.02%	0.68%	3.52%
Free Cash Flow Margin	7.38%	-6.01%	0.82%	-6.04%	4.53%
EBITDA	482	134	267	111	251
EBITDA Margin	6.31%	1.77%	4.68%	2.42%	6.01%
D&A For EBITDA	189	239	156	96	67
EBIT	293	-105	111	15	184
EBIT Margin	3.84%	-1.39%	1.94%	0.33%	4.41%
Effective Tax Rate	20.87%	-	52.85%	65.17%	42.80%