Bank of Innovation, Inc.

4393・Growth Market・Information & Communication

Official website

Bank of Innovation, Inc.

4393・Growth Market・Information & Communication

Official website

Bank of Innovation, Inc.4393

Reference Indicators

Market Cap

194¥100M

P/E (Forecast)

—

P/B

3.3x

Dividend Yield (Forecast)

0.00%

ROE

26.3%

EV/EBITDA

7.0x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	2,129	2,428	21,333	13,615	12,366
Cost of Sales	2,327	2,381	10,010	7,170	6,367
Gross Profit	-197	47	11,323	6,444	5,998
SG&A Expenses	609	1,055	6,422	5,114	3,844
Operating Income	-807	-1,008	4,900	1,329	2,154
Non-operating Income	19	10	32	38	33
Non-operating Expenses	13	17	12	5	2
Ordinary Income	-801	-1,015	4,920	1,362	2,185
Pre-tax Income	-801	-1,015	4,920	1,362	2,185
Income Taxes	-260	-177	1,627	466	834
Net Income	-541	-838	3,293	895	1,351
EBITDA	-801	-1,003	4,906	1,346	2,168
Gross Margin	-9.3%	1.9%	53.1%	47.3%	48.5%
Operating Margin	-37.9%	-41.5%	23.0%	9.8%	17.4%
ROA	-21.9%	-41.1%	40.7%	15.4%	17.0%
ROE	-54.7%	-151.8%	162.2%	22.0%	26.3%