manaby Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	1,163	1,021	863	658	557	529
Revenue Growth (YoY)	28.23%	18.31%	31.16%	18.13%	5.29%	84.97%
Cost of Revenue	886	798	653	533	406	335
Gross Profit	277	223	210	125	151	194
Selling, General & Admin	236	241	192	203	159	122
Operating Expenses	236	241	192	203	159	122
Operating Income	41	-18	18	-78	-8	72
Interest Expense	-2	-2	-2	-1	-1	-1
Other Non Operating Income (Expenses)	-	1	1	2	-1	-
EBT Excluding Unusual Items	39	-19	17	-77	-10	71
Asset Writedown	-	-	-	-1	-	-
Other Unusual Items	8	5	5	4	-	6
Pretax Income	47	-14	22	-74	-10	77
Income Tax Expense	24	2	14	-22	-1	28
Net Income	23	-16	8	-52	-9	49
Net Income to Common	23	-16	8	-52	-9	49
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	-	-	-	-	-	1.98%
EPS (Basic)	14.64	-10.18	5.09	-33.10	-5.73	31.19
EPS (Diluted)	14.64	-10.18	5.09	-33.10	-5.73	31.19
Free Cash Flow	49	-20	24	-95	-8	-
Free Cash Flow Per Share	31.19	-12.73	15.28	-60.47	-5.09	-
Gross Margin	23.82%	21.84%	24.33%	19.00%	27.11%	36.67%
Operating Margin	3.52%	-1.76%	2.09%	-11.85%	-1.44%	13.61%
Profit Margin	1.98%	-1.57%	0.93%	-7.90%	-1.62%	9.26%
Free Cash Flow Margin	4.21%	-1.96%	2.78%	-14.44%	-1.44%	-
EBITDA	58	-2	31	-73	-4	-
EBITDA Margin	4.99%	-0.20%	3.59%	-11.09%	-0.72%	-
D&A For EBITDA	17	16	13	5	4	-
EBIT	41	-18	18	-78	-8	72
EBIT Margin	3.52%	-1.76%	2.09%	-11.85%	-1.44%	13.61%
Effective Tax Rate	51.06%	-	63.64%	-	-	36.36%

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