manaby 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	1,285	1,021	863	658	557
Revenue Growth (YoY)	25.86%	18.31%	31.16%	18.13%	5.29%
Cost of Revenue	966	798	653	533	406
Gross Profit	319	223	210	125	151
Selling, General & Admin	266	241	192	203	159
Operating Expenses	266	241	192	203	159
Operating Income	53	-18	18	-78	-8
Interest Expense	-3	-2	-2	-1	-1
Other Non Operating Income (Expenses)	5	1	1	2	-1
EBT Excluding Unusual Items	55	-19	17	-77	-10
Asset Writedown	-7	-	-	-1	-
Other Unusual Items	8	5	5	4	-
Pretax Income	56	-14	22	-74	-10
Income Tax Expense	32	2	14	-22	-1
Net Income	24	-16	8	-52	-9
Net Income to Common	24	-16	8	-52	-9
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
EPS (Basic)	15.28	-10.18	5.09	-33.10	-5.73
EPS (Diluted)	15.28	-10.18	5.09	-33.10	-5.73
Free Cash Flow	54	-20	24	-95	-8
Free Cash Flow Per Share	34.37	-12.73	15.28	-60.47	-5.09
Gross Margin	24.82%	21.84%	24.33%	19.00%	27.11%
Operating Margin	4.13%	-1.76%	2.09%	-11.85%	-1.44%
Profit Margin	1.87%	-1.57%	0.93%	-7.90%	-1.62%
Free Cash Flow Margin	4.20%	-1.96%	2.78%	-14.44%	-1.44%
EBITDA	70	-2	31	-73	-4
EBITDA Margin	5.45%	-0.20%	3.59%	-11.09%	-0.72%
D&A For EBITDA	17	16	13	5	4
EBIT	53	-18	18	-78	-8
EBIT Margin	4.13%	-1.76%	2.09%	-11.85%	-1.44%
Effective Tax Rate	57.14%	-	63.64%	-	-