BuySell Technologies 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	100,614	59,973	42,574	33,724	24,789
Revenue Growth (YoY)	67.77%	40.87%	26.24%	36.04%	67.90%
Cost of Revenue	47,324	28,318	18,082	13,861	10,301
Gross Profit	53,290	31,655	24,492	19,863	14,488
Selling, General & Admin	44,246	26,915	21,288	15,898	11,956
Other Operating Expenses	-	-	-	-	2
Operating Expenses	44,246	26,921	21,696	16,169	12,172
Operating Income	9,044	4,734	2,796	3,694	2,316
Interest Expense	-406	-159	-35	-23	-22
Interest & Investment Income	28	7	-	-	-
Other Non Operating Income (Expenses)	-189	-384	-6	1	-
EBT Excluding Unusual Items	8,477	4,198	2,755	3,672	2,294
Gain (Loss) on Sale of Assets	10	-	-	-	-
Asset Writedown	-243	-	-	-	-107
Other Unusual Items	9	23	-	-	-22
Pretax Income	8,253	4,221	2,755	3,672	2,165
Income Tax Expense	2,983	1,810	1,302	1,404	851
Net Income to Company	5,270	2,411	1,453	2,268	1,314
Net Income	5,270	2,411	1,453	2,268	1,314
Net Income to Common	5,270	2,411	1,453	2,268	1,314
Net Income Growth	118.58%	65.93%	-35.94%	72.60%	132.57%
Shares Outstanding (Basic)	30	29	29	29	28
Shares Outstanding (Diluted)	30	29	29	29	29
Shares Change (YoY)	5.42%	-1.24%	0.73%	0.80%	104.11%
EPS (Basic)	175.38	83.96	50.05	79.11	46.62
EPS (Diluted)	173.39	83.63	49.78	78.30	45.71
EPS Growth	107.33%	67.98%	-36.41%	71.29%	13.96%
Free Cash Flow	7,105	1,763	685	2,706	1,922
Free Cash Flow Per Share	233.77	61.15	23.47	93.38	66.85
Dividend Per Share	25.000	15.000	12.500	10.000	7.000
Dividend Growth	66.67%	20.00%	25.00%	42.86%	-
Gross Margin	52.96%	52.78%	57.53%	58.90%	58.45%
Operating Margin	8.99%	7.89%	6.57%	10.95%	9.34%
Profit Margin	5.24%	4.02%	3.41%	6.73%	5.30%
Free Cash Flow Margin	7.06%	2.94%	1.61%	8.02%	7.75%
EBITDA	11,348	6,146	3,840	4,258	2,709
EBITDA Margin	11.28%	10.25%	9.02%	12.63%	10.93%
D&A For EBITDA	2,304	1,412	1,044	564	393
EBIT	9,044	4,734	2,796	3,694	2,316
EBIT Margin	8.99%	7.89%	6.57%	10.95%	9.34%
Effective Tax Rate	36.14%	42.88%	47.26%	38.23%	39.31%
Advertising Expenses	-	7,597	6,524	4,970	3,905

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.