Globee Income Statement

Financials in millions JPY. Fiscal year is June - May.

Millions JPY. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	1,821	1,637	1,288	947	709	411
Revenue Growth (YoY)	23.79%	27.10%	36.01%	33.57%	72.51%	-
Cost of Revenue	948	857	690	483	402	257
Gross Profit	873	780	598	464	307	154
Selling, General & Admin	474	366	275	215	243	177
Operating Expenses	477	369	278	218	243	177
Operating Income	396	411	320	246	64	-23
Interest Expense	-1	-1	-	-	-1	-1
Currency Exchange Gain (Loss)	-1	-2	-	-	-	-
Other Non Operating Income (Expenses)	1	-1	-1	-5	-2	-1
Pretax Income	396	407	319	241	61	-25
Income Tax Expense	126	126	93	69	7	-
Net Income	270	281	226	172	54	-25
Net Income to Common	270	281	226	172	54	-25
Net Income Growth	-1.46%	24.34%	31.39%	218.52%	-	-
Shares Outstanding (Basic)	5	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5	5
Shares Change (YoY)	-0.15%	0.18%	4.63%	-	-	-
EPS (Basic)	53.19	55.49	45.26	35.20	11.05	-5.12
EPS (Diluted)	52.83	54.87	44.21	35.20	11.05	-5.12
EPS Growth	-1.31%	24.11%	25.59%	218.52%	-	-
Free Cash Flow	536	384	386	268	-	-
Free Cash Flow Per Share	104.88	74.98	75.51	54.85	-	-
Gross Margin	47.94%	47.65%	46.43%	49.00%	43.30%	37.47%
Operating Margin	21.75%	25.11%	24.84%	25.98%	9.03%	-5.60%
Profit Margin	14.83%	17.17%	17.55%	18.16%	7.62%	-6.08%
Free Cash Flow Margin	29.43%	23.46%	29.97%	28.30%	-	-
EBITDA	497	494	368	260	-	-
EBITDA Margin	27.29%	30.18%	28.57%	27.46%	-	-
D&A For EBITDA	101	83	48	14	-	-
EBIT	396	411	320	246	64	-23
EBIT Margin	21.75%	25.11%	24.84%	25.98%	9.03%	-5.60%
Effective Tax Rate	31.82%	30.96%	29.15%	28.63%	11.47%	-
Advertising Expenses	-	101	36	17	-	-

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