Top IR Financial Highlights

Financial Highlights

  • Revenue
    (¥ IN MILLIONS)
    Revenue graph Revenue table
  • Adjusted EBITDA
    (¥ IN MILLIONS)
    Adjusted EBITDA graph Adjusted EBITDA table
  • Adjusted Operating income
    (¥ IN MILLIONS)
    Adjusted Operating income graph Adjusted Operating income table
  • Adjusted Net income
    (¥ IN MILLIONS)
    Adjusted Net income graph Adjusted Net income table
    Note:2
  • Adjusted EPS
    (¥)
    Adjusted EPS graph Adjusted EPS table
    Note:2
  • Net Debt / EBITDA
    (x)
    Net Debt / EBITDA graph Net Debt / EBITDA table

With M&A as a central pillar of our growth, we focus on adjusted KPIs that exclude one-time M&A-related expenses. This ensures that investors can accurately evaluate our core operational performance, separate from transient transaction costs.
Furthermore, to provide a more accurate representation of our actual cash flow, we present Adjusted Operating income and Adjusted Net income. These metrics serve as alternatives to the operating income and net income reported under Japanese GAAP, representing earnings before the amortization of goodwill and intangible assets.

Adjusted EBITDA
EBITDA
+)M&A-related expenses

Adjusted EBITDA
Adjusted Operating income
Operating income
+)M&A-related amortization of goodwill / intangibles
+)M&A-related expenses

Adjusted Operating income
Adjusted Net income
Net income attributable to owners of the parent
+)M&A-related amortization of goodwill / intangibles
+)M&A-related impairment of goodwill / intangibles
−)M&A-related gain on negative goodwill
+)M&A-related expenses

Adjusted Net income
Adjusted EPS
Adjusted Net income
÷)Weighted average shares outstanding

Adjusted EPS

1. The M&A-related fees include the following.
   (1) M&A execution fees: Brokerage fees, legal fees, DD fees, FA fees, and appraisal fees
   (2) M&A financing fees: M&A financing fees
   (3) Equity offering fees: Follow-on offering fees and IPO fees
2. Starting in FY2025/1, net income levels off due to the commencement of corporate tax payments.