manaby Co.,Ltd. (TYO:9222)

manaby Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,021	863	658	557	529
Revenue Growth (YoY)	18.31%	31.16%	18.13%	5.29%	84.97%
Cost of Revenue	798	653	533	406	335
Gross Profit	223	210	125	151	194
Selling, General & Admin	241	192	203	159	122
Operating Expenses	241	192	203	159	122
Operating Income	-18	18	-78	-8	72
Interest Expense	-2	-2	-1	-1	-1
Other Non Operating Income (Expenses)	1	1	2	-1	-
EBT Excluding Unusual Items	-19	17	-77	-10	71
Asset Writedown	-	-	-1	-	-
Other Unusual Items	5	5	4	-	6
Pretax Income	-14	22	-74	-10	77
Income Tax Expense	2	14	-22	-1	28
Net Income	-16	8	-52	-9	49
Net Income to Common	-16	8	-52	-9	49
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change (YoY)	-	-	-	-	1.98%
EPS (Basic)	-10.18	5.09	-33.10	-5.73	31.19
EPS (Diluted)	-10.18	5.09	-33.10	-5.73	31.19
Free Cash Flow	-20	24	-95	-8	-
Free Cash Flow Per Share	-12.73	15.28	-60.47	-5.09	-
Gross Margin	21.84%	24.33%	19.00%	27.11%	36.67%
Operating Margin	-1.76%	2.09%	-11.85%	-1.44%	13.61%
Profit Margin	-1.57%	0.93%	-7.90%	-1.62%	9.26%
Free Cash Flow Margin	-1.96%	2.78%	-14.44%	-1.44%	-
EBITDA	-2	31	-73	-4	-
EBITDA Margin	-0.20%	3.59%	-11.09%	-0.72%	-
D&A For EBITDA	16	13	5	4	-
EBIT	-18	18	-78	-8	72
EBIT Margin	-1.76%	2.09%	-11.85%	-1.44%	13.61%
Effective Tax Rate	-	63.64%	-	-	36.36%

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