AI CROSS 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	4,151	3,705	3,254	3,305	2,422
Revenue Growth (YoY)	12.04%	13.86%	-1.54%	36.46%	-
Cost of Revenue	2,607	2,373	2,202	2,316	1,545
Gross Profit	1,544	1,332	1,052	989	877
Selling, General & Admin	1,174	927	758	765	613
Other Operating Expenses	-	70	-	-	-
Operating Expenses	1,174	997	760	765	617
Operating Income	370	335	292	224	260
Interest Expense	-1	-	-	-	-
Interest & Investment Income	2	-	-	-	-
Currency Exchange Gain (Loss)	-	-4	-1	-3	-2
Other Non Operating Income (Expenses)	-5	-6	-8	-4	-4
EBT Excluding Unusual Items	366	325	283	217	254
Gain (Loss) on Sale of Investments	-13	-23	-28	-49	-
Gain (Loss) on Sale of Assets	-	-	7	-	-
Asset Writedown	-	-	-15	-	-
Other Unusual Items	-	-	-1	-	257
Pretax Income	353	302	246	168	511
Income Tax Expense	188	154	90	73	170
Net Income	165	148	156	95	341
Net Income to Common	165	148	156	95	341
Net Income Growth	11.49%	-5.13%	64.21%	-72.14%	-
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
Shares Change (YoY)	1.38%	-4.94%	1.18%	-1.86%	-
EPS (Basic)	43.88	39.35	39.35	24.00	86.34
EPS (Diluted)	42.25	38.55	38.67	23.08	83.58
EPS Growth	9.60%	-0.31%	67.55%	-72.39%	-
Free Cash Flow	147	342	360	-6	186
Free Cash Flow Per Share	37.64	88.78	88.84	-1.50	45.58
Gross Margin	37.20%	35.95%	32.33%	29.92%	36.21%
Operating Margin	8.91%	9.04%	8.97%	6.78%	10.73%
Profit Margin	3.98%	4.00%	4.79%	2.87%	14.08%
Free Cash Flow Margin	3.54%	9.23%	11.06%	-0.18%	7.68%
EBITDA	413	364	323	243	288
EBITDA Margin	9.95%	9.83%	9.93%	7.35%	11.89%
D&A For EBITDA	43	29	31	19	28
EBIT	370	335	292	224	260
EBIT Margin	8.91%	9.04%	8.97%	6.78%	10.73%
Effective Tax Rate	53.26%	50.99%	36.59%	43.45%	33.27%

Source: S&P Capital IQ. Standard template. Financial Sources.