WirelessGate Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec '25 Dec 31, 2025	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	8,348	8,531	9,776	10,745	11,329
Revenue Growth (YoY)	-2.15%	-12.73%	-9.02%	-5.16%	-0.76%
Cost of Revenue	3,914	4,265	6,111	7,283	8,419
Gross Profit	4,434	4,266	3,665	3,462	2,910
Selling, General & Admin	4,255	4,074	3,814	3,390	2,812
Operating Expenses	4,261	4,069	3,949	3,399	2,877
Operating Income	173	197	-284	63	33
Interest Expense	-2	-2	-7	-4	-4
Earnings From Equity Investments	-	-186	-42	-	-7
Other Non Operating Income (Expenses)	3	-7	-5	2	45
EBT Excluding Unusual Items	174	2	-338	61	67
Gain (Loss) on Sale of Investments	35	27	-76	-8	-4
Asset Writedown	-	-	-7	-191	-1
Other Unusual Items	-	7	-1	-80	-1
Pretax Income	209	36	-422	-218	61
Income Tax Expense	-72	10	4	20	-13
Earnings From Continuing Operations	281	26	-426	-238	74
Minority Interest in Earnings	-	-	38	99	36
Net Income	281	26	-388	-139	110
Net Income to Common	281	26	-388	-139	110
Net Income Growth	980.77%	-	-	-	-
Shares Outstanding (Basic)	11	11	11	11	11
Shares Outstanding (Diluted)	11	11	11	11	11
Shares Change (YoY)	1.51%	-	0.72%	-1.47%	2.83%
EPS (Basic)	25.82	2.42	-36.17	-13.05	10.44
EPS (Diluted)	25.81	2.42	-36.17	-13.05	10.24
EPS Growth	964.84%	-	-	-	-
Free Cash Flow	165	183	286	219	235
Free Cash Flow Per Share	15.15	17.06	26.66	20.56	21.74
Gross Margin	53.12%	50.01%	37.49%	32.22%	25.69%
Operating Margin	2.07%	2.31%	-2.90%	0.59%	0.29%
Profit Margin	3.37%	0.30%	-3.97%	-1.29%	0.97%
Free Cash Flow Margin	1.98%	2.15%	2.93%	2.04%	2.07%
EBITDA	183	216	-242	147	126
EBITDA Margin	2.19%	2.53%	-2.48%	1.37%	1.11%
D&A For EBITDA	10	19	42	84	93
EBIT	173	197	-284	63	33
EBIT Margin	2.07%	2.31%	-2.90%	0.59%	0.29%
Effective Tax Rate	-	27.78%	-	-	-
Advertising Expenses	-	207	329	201	200