ikuyo 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	30,144	17,736	17,351	14,608	13,238
Revenue Growth (YoY)	69.96%	2.22%	18.78%	10.35%	31.67%
Cost of Revenue	25,675	15,732	14,947	12,439	11,503
Gross Profit	4,469	2,004	2,404	2,169	1,735
Selling, General & Admin	3,929	1,964	1,692	1,474	1,379
Operating Expenses	3,929	1,964	1,692	1,474	1,379
Operating Income	540	40	712	695	356
Interest Expense	-152	-50	-19	-13	-13
Interest & Investment Income	42	29	22	20	13
Currency Exchange Gain (Loss)	-138	-	1	-1	-
Other Non Operating Income (Expenses)	22	14	-9	5	7
EBT Excluding Unusual Items	314	33	707	706	363
Gain (Loss) on Sale of Investments	-	-5	-96	-1	97
Gain (Loss) on Sale of Assets	6,872	3	1	-2	-13
Asset Writedown	-2,629	-37	-	-	-
Other Unusual Items	946	55	34	-6	82
Pretax Income	5,503	49	646	697	529
Income Tax Expense	2,382	6	155	204	92
Earnings From Continuing Operations	3,121	43	491	493	437
Minority Interest in Earnings	-365	1	-3	-	-5
Net Income	2,756	44	488	493	432
Net Income to Common	2,756	44	488	493	432
Net Income Growth	6163.64%	-90.98%	-1.01%	14.12%	-
Shares Outstanding (Basic)	26	15	15	15	15
Shares Outstanding (Diluted)	30	16	15	15	15
Shares Change (YoY)	92.73%	1.90%	-	-	-
EPS (Basic)	107.96	2.86	32.04	32.37	28.37
EPS (Diluted)	92.14	2.86	32.04	32.37	28.37
EPS Growth	3124.90%	-91.08%	-1.01%	14.12%	-
Free Cash Flow	859	-856	-447	-1,583	1,284
Free Cash Flow Per Share	28.72	-55.16	-29.35	-103.94	84.31
Dividend Per Share	-	3.000	3.000	2.000	1.000
Dividend Growth	-	-	50.00%	100.00%	100.00%
Gross Margin	14.83%	11.30%	13.86%	14.85%	13.11%
Operating Margin	1.79%	0.23%	4.10%	4.76%	2.69%
Profit Margin	9.14%	0.25%	2.81%	3.38%	3.26%
Free Cash Flow Margin	2.85%	-4.83%	-2.58%	-10.84%	9.70%
EBITDA	3,094	2,114	2,224	1,654	1,546
EBITDA Margin	10.26%	11.92%	12.82%	11.32%	11.68%
D&A For EBITDA	2,554	2,074	1,512	959	1,190
EBIT	540	40	712	695	356
EBIT Margin	1.79%	0.23%	4.10%	4.76%	2.69%
Effective Tax Rate	43.29%	12.25%	23.99%	29.27%	17.39%

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