Consolidated statement of income and statement of comprehensive income

Consolidated Income statement

(Million yen)
FY
3/2021		 FY
3/2022		 FY
3/2023		 FY
3/2024		 FY
3/2025
Operating revenue 207,761 214,157 252,338 296,509 319,314
Operating expenses 225,818 219,358 242,109 271,268 283,306
Operating income(loss) (18,056) (5,201) 10,228 25,241 36,008
Non-operating income 6,116 5,027 20,944 29,721 29,174
Non-operating expenses 20,224 3,017 4,408 3,372 3,427
Ordinary income (loss） (32,165) (3,191) 26,764 51,591 61,755
Extraordinary income 1,863 3,137 10,965 73,000 58,803
Extraordinary losses 2,033 2,836 4,871 2,651 19,809
Net income (loss) before income taxes (32,335) (2,890) 32,858 121,940 100,749
Income taxes - current 1,348 1,939 3,140 31,675 30,365
Income taxes - deferred (3,383) (1,165) 1,752 978 (1,676)
Total Income taxes (2,034) 773 4,892 32,653 28,688
Net income (loss) attributable to non-controlling interests (10) 773 1,036 1,629 2,100
Net income (loss)attributable to owners of parent (30,289) (4,438) 26,929 87,657 69,961

Consolidated statement of comprehensive income

(Million yen)
FY
3/2021		 FY
3/2022		 FY
3/2023		 FY
3/2024		 FY
3/2025
Net profit (loss) (30,300) (3,664) 27,966 89,286 72,061
Other comprehensive income 896 (851) 722 4,714 859
Valuation difference on available-for-sale securities 519 (731) 465 3,412 (1,344)
Remeasurements of defined benefit plans, net of tax (253) 67 632 121 2,946
Share of other comprehensive income of entities accounted for using equity method 631 (187) (375) 1,179 (742)
Comprehensive income (29,403) (4,515) 28,688 94,000 72,920
Comprehensive income attributable to owners of parent (29,418) (5,256) 27,601 92,371 70,819
Comprehensive income attributable to non-controlling interests 14 740 1,086 1,629 2,101