PayPay (NASDAQ: PAYP) posts 201% profit surge and strong 2027 guidance
Rhea-AI Filing Summary
PayPay Corporation delivered a breakout year of growth and profitability. For the year ended March 31, 2026, Total Revenue rose 27% year-on-year to ¥380.7 billion, while profit for the year jumped 201% to ¥117.8 billion, helped by a one-time ¥57.5 billion deferred tax asset benefit.
Adjusted EBITDA climbed 89% to ¥111.1 billion, lifting the margin to 29% as operating profit more than doubled to ¥80.1 billion and the Total Transaction Cost rate fell to 22%. Total GMV reached ¥19.36 trillion, up 23%, supported by 41.0 million Monthly Transacting Users and higher spending per user.
The Payment segment generated ¥311.2 billion of revenue and a 1.64% take rate, while the Financial Service segment delivered ¥72.4 billion on strong deposit and loan growth. Guidance for the year ending March 31, 2027 calls for Total Revenue of ¥454.0–462.0 billion and Adjusted EBITDA of ¥134.5–140.5 billion.
Positive
- Profits and margins inflected sharply higher: Profit for the year rose 201% to ¥117.8 billion, operating profit grew 126% to ¥80.1 billion, and Adjusted EBITDA increased 89% to ¥111.1 billion with margin expanding to 29%.
- Strong guidance supports continued growth: For the year ending March 31, 2027, management guides to Total Revenue of ¥454.0–462.0 billion and Adjusted EBITDA of ¥134.5–140.5 billion, indicating expectations of sustained scale and profitability.
Negative
- None.
Insights
PayPay combines rapid top-line growth with sharp margin expansion and bullish guidance.
PayPay posted Total Revenue of ¥380.7 billion, up 27% year-on-year, while profit for the year surged 201% to ¥117.8 billion. Operating profit climbed to ¥80.1 billion and Total GMV increased 23% to ¥19.36 trillion, showing strong payment volume and user engagement.
Profitability improved across the model. Adjusted EBITDA nearly doubled to ¥111.1 billion with a 29% margin, helped by scale, lower transaction cost ratio of 22%, and rising interest income from credit and banking activities. The Payment segment maintained a healthy 1.64% take rate while Financial Service revenue grew 35%.
Management’s guidance for the year ending March 31, 2027 targets Total Revenue of ¥454.0–462.0 billion and Adjusted EBITDA of ¥134.5–140.5 billion, implying continued double-digit growth and sustained margins. Future disclosures in company filings may clarify how loan growth, interest-rate trends and credit costs track against these targets.
Key Figures
Key Terms
Adjusted EBITDA financial
Total GMV financial
eKYC (electronic Know-Your-Customer) regulatory
FVTOCI financial
Non-IFRS financial measures financial
Take Rate financial
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2026
Commission File Number 001-43184
PayPay Corporation
(Translation of registrant’s name into English)
Yotsuya Tower, 1-6-1 Yotsuya
Shinjuku-ku
Tokyo 160-0004 Japan
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
|
Form 20-F ☒ |
|
Form 40-F ☐ |
|
Table of Contents
Exhibit Index
Exhibit 99.1 — Fourth Quarter and Full Year ended March 31, 2026 Financial Results
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 6, 2026 |
||
|
|
|
PAYPAY CORPORATION |
||
|
|
|
By: |
|
/s/ Wataru Kagechika |
Name: |
|
Wataru Kagechika |
Title: |
|
Managing Corporate Officer and CFO |
Exhibit 99.1
PayPay Corporation Reports
Fourth Quarter and Full Year ended March 31, 2026 Financial Results
Our dual engines—Payment and Financial Service—fueled a standout year. Profit for the year reached ¥117.8 billion, up 201% year-on-year alongside 27% Total Revenue growth and a 29% Adjusted EBITDA margin. We continue to demonstrate the high-growth, high-margin potential of our business model.
Financial guidance for the fiscal year ending March 31, 2027 anticipates Total Revenue in the range of ¥454.0 to ¥462.0 billion and an Adjusted EBITDA in the range of ¥134.5 to ¥140.5 billion.
Tokyo, JAPAN, May 7 (May 6 EDT), 2026 – PayPay Corporation (NASDAQ: PAYP) ("PayPay" or the "Company"), today released its unaudited financial results for the fourth quarter and full year ended March 31, 2026, prepared in accordance with IFRS Accounting Standards, as well as managerial results.
Financial Highlights
Fourth Quarter ended March 31, 2026
1
Exhibit 99.1
Full Year ended March 31, 2026
2
Exhibit 99.1
Business Updates
Evolution into a Leading Digital Financial Platform
(1) Net additions are calculated based on the year-on-year increase in the number of active cards or contracts as of December 31, 2025. Figures are derived from publicly available financial results and disclosure materials of three peer companies for the period ended December 31, 2025.
Capturing the Next Generation
3
Exhibit 99.1
Key Financial and Operating Metrics
The following table sets forth a summary of key financial and operating metrics for the years ended March 31, 2026 and 2025, and the three-month periods ended March 31, 2026 and 2025.
|
|
For the years ended March 31, |
|
|
For the three-month |
|
||||||||||
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
||||
|
|
(in millions of yen, unless otherwise indicated) |
|
|||||||||||||
Total Revenue |
|
¥ |
299,078 |
|
|
¥ |
380,662 |
|
|
¥ |
78,631 |
|
|
¥ |
102,184 |
|
Settlement related costs |
|
¥ |
43,662 |
|
|
¥ |
48,731 |
|
|
¥ |
11,193 |
|
|
¥ |
12,383 |
|
Provision for loss allowance |
|
¥ |
23,942 |
|
|
¥ |
24,923 |
|
|
¥ |
6,701 |
|
|
¥ |
7,527 |
|
Interest expenses |
|
¥ |
4,254 |
|
|
¥ |
10,590 |
|
|
¥ |
1,531 |
|
|
¥ |
3,343 |
|
Total Transaction Cost |
|
¥ |
71,858 |
|
|
¥ |
84,244 |
|
|
¥ |
19,425 |
|
|
¥ |
23,253 |
|
Operating profit |
|
¥ |
35,510 |
|
|
¥ |
80,082 |
|
|
¥ |
7,326 |
|
|
¥ |
19,074 |
|
Operating profit margin |
|
|
12 |
% |
|
|
21 |
% |
|
|
9 |
% |
|
|
19 |
% |
Profit for the year (period) |
|
¥ |
39,157 |
|
|
¥ |
117,810 |
|
|
¥ |
10,200 |
|
|
¥ |
14,473 |
|
Profit for the year (period) margin |
|
|
13 |
% |
|
|
31 |
% |
|
|
13 |
% |
|
|
14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-IFRS Financial Measure: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA(1) |
|
¥ |
58,650 |
|
|
¥ |
111,130 |
|
|
¥ |
14,003 |
|
|
¥ |
28,593 |
|
Adjusted EBITDA Margin(2) |
|
|
20 |
% |
|
|
29 |
% |
|
|
18 |
% |
|
|
28 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|||||||||||||
Operating Metrics: |
|
(in trillions of yen, unless otherwise indicated) |
|
|||||||||||||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total GMV(3) |
|
¥ |
15.68 |
|
|
¥ |
19.36 |
|
|
¥ |
4.12 |
|
|
¥ |
5.07 |
|
Payment segment |
|
|
|
|
|
|
|
|
|
|
|
|
||||
PayPay Balance GMV(4) |
|
¥ |
9.07 |
|
|
¥ |
10.84 |
|
|
¥ |
2.34 |
|
|
¥ |
2.79 |
|
PayPay Credit GMV(5) |
|
¥ |
3.48 |
|
|
¥ |
4.64 |
|
|
¥ |
0.94 |
|
|
¥ |
1.22 |
|
PayPay Card GMV(6) |
|
¥ |
2.84 |
|
|
¥ |
3.55 |
|
|
¥ |
0.76 |
|
|
¥ |
0.97 |
|
Payment Segment GMV(7) |
|
¥ |
15.39 |
|
|
¥ |
19.03 |
|
|
¥ |
4.05 |
|
|
¥ |
4.98 |
|
Take Rate(8) |
|
|
1.61 |
% |
|
|
1.64 |
% |
|
|
1.60 |
% |
|
|
1.65 |
% |
Cost Rate(9) |
|
|
1.42 |
% |
|
|
1.30 |
% |
|
|
1.45 |
% |
|
|
1.38 |
% |
PayPay MTU (millions of users)(10) |
|
|
37.23 |
|
|
|
40.97 |
|
|
|
37.23 |
|
|
|
40.97 |
|
PayPay Number of Transactions (millions of transactions)(11) |
|
|
7,807 |
|
|
|
9,243 |
|
|
|
1,996 |
|
|
|
2,359 |
|
Financial service segment |
|
|
|
|
|
|
|
|
|
|
|
|
||||
PayPay Bank Balance of Deposits (billions of yen)(12) |
|
¥ |
1,841.0 |
|
|
¥ |
2,269.1 |
|
|
¥ |
1,841.0 |
|
|
¥ |
2,269.1 |
|
PayPay Bank Balance of Loans (billions of yen)(13) |
|
¥ |
926.9 |
|
|
¥ |
1,238.6 |
|
|
¥ |
926.9 |
|
|
¥ |
1,238.6 |
|
Notes:
(1) Adjusted EBITDA is defined as profit for the year (period) plus income tax expense (benefit), share of loss of investments accounted for using the equity method, depreciation and amortization, loss on disposal of property and equipment and intangible assets, share-based payment expense, amortization of contract cost, listing-related expenses, M&A-related expenses and net interest expense (income) from corporate borrowings and treasury assets. Share of profit (loss) of investments accounted for using the equity method includes share of loss of a joint venture accounted for using the equity method.
(2) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue.
(3) Total GMV, or gross merchandise value, is defined as the total of PayPay Balance GMV, PayPay Credit GMV, PayPay Card GMV and PayPay Bank Visa Debit Card GMV, excluding the GMV of cancelled transactions. PayPay Bank Visa Debit Card GMV is defined as payments made using PayPay Bank Visa Debit Card (physical card) and Cardless Visa Debit transaction volume for both personal and corporate use, excluding the GMV of PayPay Debit GMV and ATM withdrawal amounts when using the cash card function, excluding the GMV of any cancelled transactions.
(4) PayPay Balance GMV is defined as payments made using PayPay Balance, PayPay Debit, PayPay Balance Card, other credit card payment linked to the PayPay app and payments made through other payment services and networks such as Alipay+ and HIVEX® via PayPay code payment, excluding top-ups to PayPay Balance with PayPay Card and excluding the GMV of cancelled transactions.
4
Exhibit 99.1
(5) PayPay Credit GMV is defined as payments made using PayPay Credit, top-ups to PayPay Balance made using PayPay Card and GMV made by linking a PayPay Card to the PayPay app without linking a PayPay account, excluding the GMV of cancelled transactions.
(6) PayPay Card GMV is defined as payment made using PayPay Card (physical card), excluding top-ups to PayPay Balance with PayPay Card and excluding the GMV of cancelled transactions.
(7) Payment Segment GMV is defined as the total of PayPay Balance GMV, PayPay Credit GMV and PayPay Card GMV, excluding the GMV of cancelled transactions.
(8) Take Rate is defined as Payment segment’s Total Revenue divided by Payment Segment GMV (which includes PayPay Balance, PayPay Credit, and PayPay Card GMV).
(9) Cost Rate is defined as Payment segment’s operating expenses divided by Payment Segment GMV (which includes PayPay Balance, PayPay Credit, and PayPay Card GMV).
(10) PayPay MTU is defined as the number of unique users who completed at least one payment per month that contributes to PayPay Balance or PayPay Credit GMV, but excluding P2P (peer-to-peer) money transfers and cancelled transactions. PayPay MTU over a quarterly or annual period represents the figure from the last month in the relevant period.
(11) PayPay Number of Transactions is defined as the total number of completed transactions that contribute to PayPay Balance GMV or PayPay Credit GMV, but excluding P2P (peer-to-peer) money transfers and cancelled transactions.
(12) PayPay Bank Balance of Deposits is defined as the sum of demand deposit and time deposit.
(13) PayPay Bank Balance of Loans is defined as the sum of mortgage loans, overdraft and other.
5
Exhibit 99.1
The following tables reconcile Adjusted EBITDA from profit for the year (period), which is the most directly comparable financial measure calculated and presented in accordance with IFRS, for the periods presented. The adjustments presented below are primarily depreciation expenses that do not result in a cash outflow, temporary expenses and non-operating income and expenses.
|
|
For the year ended March 31 |
|
|
For the three-month period |
|
||||||||||
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
||||
|
|
(in millions of yen, except percentages) |
|
|||||||||||||
Profit for the year (period) |
|
¥ |
39,157 |
|
|
¥ |
117,810 |
|
|
¥ |
10,200 |
|
|
¥ |
14,473 |
|
Add: Income tax expense (benefit) |
|
|
(4,196 |
) |
|
|
(37,865 |
) |
|
|
(3,040 |
) |
|
|
4,363 |
|
Add: Share of loss of investments accounted |
|
|
549 |
|
|
|
137 |
|
|
|
166 |
|
|
|
238 |
|
Add: Depreciation and amortization |
|
|
20,093 |
|
|
|
23,758 |
|
|
|
5,607 |
|
|
|
6,208 |
|
Add: Share-based payment expenses(2) |
|
- |
|
|
|
1,730 |
|
|
- |
|
|
|
1,730 |
|
||
Add: Amortization of contract cost |
|
|
1,297 |
|
|
|
1,724 |
|
|
|
349 |
|
|
|
481 |
|
Add: Loss on disposal of property and equipment and |
|
|
702 |
|
|
|
1,356 |
|
|
|
207 |
|
|
|
811 |
|
Add: Listing-related expenses(3) |
|
|
302 |
|
|
|
2,202 |
|
|
|
302 |
|
|
|
286 |
|
Add: M&A-related expenses(4) |
|
|
330 |
|
|
|
593 |
|
|
|
153 |
|
|
|
162 |
|
Add: Net interest expense (income) from corporate |
|
|
416 |
|
|
|
(316 |
) |
|
|
59 |
|
|
|
(159 |
) |
Adjusted EBITDA |
|
¥ |
58,650 |
|
|
¥ |
111,130 |
|
|
¥ |
14,003 |
|
|
¥ |
28,593 |
|
Divided by: Total Revenue |
|
|
299,078 |
|
|
¥ |
380,662 |
|
|
|
78,631 |
|
|
¥ |
102,184 |
|
Adjusted EBITDA Margin(6) |
|
|
20 |
% |
|
|
29 |
% |
|
|
18 |
% |
|
|
28 |
% |
Notes:
(1) Share of loss of investments accounted for using the equity method includes share of loss of a joint venture accounted for using the equity method.
(2) Share-based payment expenses represent compensation granted to directors, officers, and employees in exchange for their services, consisting of equity-settled awards (non-cash expenses) and cash-settled awards (expenses involving future cash outflows). These expenses are recognized by allocating the fair value of each award over its respective vesting period. Following the completion of PayPay’s IPO, the cumulative expense recognition commenced in the fourth quarter ended March 31, 2026. Notably, in the calculation of Adjusted EBITDA, only equity-settled share-based payment expenses are adjusted as non-cash items, while cash-settled expenses are not adjusted.
(3) Listing-related expenses consist of the fees and expenses of the professional advisors that we hired in connection with the preparations for our initial public offering.
(4) M&A-related expenses, which consist of the fees and expenses of the professional advisors that we hired in connection with acquisitions and investments, such as our acquisition of PayPay Bank Corporation and PayPay Securities Corporation and accrued expenses related to holdbacks in connection with a prior acquisition.
(5) Net interest expense (income) from corporate borrowings and treasury assets comprises interest expense on borrowings from LY Corporation, offset by interest income derived from guarantee deposits, cash and cash equivalents, and government securities within the payment segment.
(6) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Total Revenue.
6
Exhibit 99.1
Financial Guidance
|
|
For the year ending March 31, |
|
|
For the three-month period ending |
|
||||||||||
|
|
2027 |
|
|
2026 |
|
||||||||||
|
|
(in millions of yen) |
|
|||||||||||||
Total Revenue |
|
¥ |
454,000 |
|
to |
¥ |
462,000 |
|
|
¥ |
103,000 |
|
to |
¥ |
105,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
¥ |
134,500 |
|
to |
¥ |
140,500 |
|
|
¥ |
30,500 |
|
to |
¥ |
32,500 |
|
Conference Call
PayPay will host a conference call to discuss earnings at 7:00 am Eastern Time, 8:00 pm JST on Thursday, May 7, 2026. The conference call will be live on PayPay's investor relations website at https://ir.paypay.ne.jp/. A replay of the call will be available on the same website following the call.
Participating on the call will be:
Contact
Investor Relations: investor.relations@paypay-corp.co.jp
Public Relations: pr@paypay-corp.co.jp
7
Exhibit 99.1
Cautionary Note Regarding Forward-Looking Statements and Financial Guidance
This release contains forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which involve risks and uncertainties. Forward-looking statements generally relate to future events or future financial or operating performance. In some cases, you can identify these statements by forward-looking words such as “expectation,” “forecast,” “anticipation,” “intention,” “plan,” “possibility,” “may,” “will,” “should,” “anticipate,” “could,” “would,” “target,” “project,” “contemplate,” “believe,” “estimate,” “predict,” “potential,” “goal,” “objective,” “seek,” or “continue,” the negative of these terms and other comparable terminology. Forward-looking statements in this release may relate to, but are not limited to, expectations of future results of operations or financial performance of the Company, including expectations related to full-year and quarter Total Revenue growth and Adjusted EBITDA, expectations regarding certain of our key financial and operating metrics, our business and growth strategy, including future product development plans, our market opportunity, the performance of newly launched products and innovations, our technological capabilities, the demand for the Company’s products and services, our expectations and management of future growth and acceleration, and our expectations regarding our industry and traditional banks, as well as assumptions relating to the foregoing. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks and uncertainties include risks related to our ability to manage our growth effectively; our ability to attract new users, retain our active users and expand the scope of our relationship with our active users; our ability to attract new merchants to utilize our services, grow our relationships with our existing merchants, and increase transaction volumes across our payment settlement services; our ability to maintain and expand synergies between our code-based payment settlement services and our credit card payment services; our ability to maintain and strengthen the ecosystem effects of our platform; our alliances with the shareholders of our consolidated subsidiaries and equity-method affiliates; changes in the expansion and development of the cashless payments industry and the digital financial services industry in Japan; our ability to implement pricing strategies and expand our service offerings; our ability to maintain, protect, and enhance our strong and trusted brand; our ability to maintain or improve our technology infrastructure; and the complex and evolving laws and regulations applicable to our business and the banking ecosystem. Statements regarding our financial guidance and targets are forward-looking and involve known and unknown risks and uncertainties that may cause actual results to differ materially from those projected. Moreover, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this release. These forward-looking statements reflect the Company’s views with respect to future events as of the date of this release and are based on assumptions and subject to risks and uncertainties. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Further information on these risks and other factors that could affect our financial results are set forth in our regulatory filings and periodic reports. Except required by law, the Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise after the date of this release.
Non-IFRS Financial Measures and Key Metrics
This release includes financial information prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board (“IFRS”). This release also includes non-IFRS financial information, which should be considered supplemental to, not a substitute for, or superior to, the financial measures calculated in accordance with IFRS. Some of the non-IFRS financial measures that are included in this release are Adjusted EBITDA and Adjusted EBITDA Margin. We use these non-IFRS financial measures in conjunction with IFRS measures to evaluate our operating performance, formulate business plans, prepare budgets and forecasts, and make strategic decisions, including those relating to operating expenses and the allocation of internal resources. We believe that these non-IFRS financial measures provide useful information to investors, analysts, and others about our business and financial performance, enhance their overall understanding of our performance, and can assist in providing a more consistent and comparable overview of our financial performance across periods. There are a number of limitations related to the use of these non-IFRS financial measures and their nearest IFRS equivalents. For example, the Company’s definitions of non-IFRS financial measures may differ from non-IFRS financial measures used by other companies. For reconciliations to the most directly comparable IFRS measure, see the financial tables attached to this release. However, the Company is unable to provide a reconciliation of certain non-IFRS guidance measures to the corresponding IFRS measures on a forward-looking basis without unreasonable effort due to the unpredictability of the amounts and timing of events affecting the items we exclude from the non-IFRS measures. Notwithstanding the foregoing, it is important to note that material changes to reconciling items could have a significant effect on future IFRS results. Additionally, this release includes key operating metrics that we use to evaluate our operating performance, formulate business plans, and make strategic decisions.
Unaudited Financial Information
Please note that the financial information for the periods presented in this release is unaudited and derived from the Company's management accounts.
Industry and Market Data
This release may contain information, estimates and other statistical data derived from third-party sources. While the Company believes such information forms a reasonable basis for such statements, such information may be limited or incomplete, and the Company has not independently verified such data.
8
Exhibit 99.1
TABLE OF CONTENTS
Consolidated Financial Statements and Notes to Consolidated Financial Statements (Unaudited) |
Consolidated Statements of Financial Position (Unaudited) |
10 |
Consolidated Statements of Profit or Loss for the year (Unaudited) |
11 |
Consolidated Statements of Profit or Loss for the three months (Unaudited) |
12 |
Consolidated Statements of Comprehensive Income for the year (Unaudited) |
13 |
Consolidated Statements of Comprehensive Income for the three months (Unaudited) |
13 |
Consolidated Statements of Changes in Equity for the year ended (Unaudited) |
14 |
Consolidated Statements of Cash Flows for the year (Unaudited) |
15 |
Notes to Consolidated Financial Statements (Unaudited) |
|
1. Segment Information |
16 |
2. Cash and Cash Equivalents |
18 |
3. Guarantee Deposits |
18 |
4. Loans and Advances to Customers |
19 |
5. Securities |
19 |
6. Deposits |
20 |
7. Borrowings |
20 |
8. Revenue |
21 |
9. Operating Expenses |
23 |
|
|
9
Exhibit 99.1
Consolidated Statements of Financial Position (Unaudited)
|
|
(In millions of yen) |
|
|||||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Assets |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
2 |
|
|
369,811 |
|
|
|
363,083 |
|
Guarantee deposits |
|
3 |
|
|
244,229 |
|
|
|
74,139 |
|
Call loans |
|
|
|
|
63,000 |
|
|
|
40,014 |
|
Accounts receivable |
|
|
|
|
141,054 |
|
|
|
150,372 |
|
Loans and advances to customers |
|
4 |
|
|
1,927,607 |
|
|
|
2,512,851 |
|
Securities |
|
5 |
|
|
1,075,748 |
|
|
|
1,736,835 |
|
Other financial assets |
|
|
|
|
23,130 |
|
|
|
32,293 |
|
Property and equipment |
|
|
|
|
14,493 |
|
|
|
14,879 |
|
Right-of-use assets |
|
|
|
|
14,799 |
|
|
|
12,175 |
|
Intangible assets |
|
|
|
|
65,672 |
|
|
|
66,466 |
|
Goodwill |
|
|
|
|
15,157 |
|
|
|
15,157 |
|
Investments accounted for using the equity method |
|
|
|
|
1,012 |
|
|
|
12,762 |
|
Deferred tax assets |
|
|
|
|
49,392 |
|
|
|
107,275 |
|
Other assets |
|
|
|
|
37,001 |
|
|
|
37,711 |
|
Total assets |
|
|
|
|
4,042,105 |
|
|
|
5,176,012 |
|
Liabilities |
|
|
|
|
|
|
|
|
||
Deposits |
|
6 |
|
|
2,385,939 |
|
|
|
2,952,495 |
|
Accounts payable |
|
|
|
|
949,397 |
|
|
|
1,122,338 |
|
Income tax payables |
|
|
|
|
6,477 |
|
|
|
13,073 |
|
Borrowings |
|
7 |
|
|
399,578 |
|
|
|
564,956 |
|
Other financial liabilities |
|
|
|
|
34,207 |
|
|
|
48,116 |
|
Provisions |
|
|
|
|
7,041 |
|
|
|
7,403 |
|
Lease liabilities |
|
|
|
|
12,097 |
|
|
|
9,549 |
|
Deferred tax liabilities |
|
|
|
|
377 |
|
|
|
206 |
|
Other liabilities |
|
|
|
|
23,261 |
|
|
|
27,115 |
|
Total liabilities |
|
|
|
|
3,818,374 |
|
|
|
4,745,251 |
|
Shareholders’ equity |
|
|
|
|
|
|
|
|
||
Issued capital |
|
|
|
|
91,434 |
|
|
|
200,635 |
|
Share premium |
|
|
|
|
13,727 |
|
|
|
86,730 |
|
Retained earnings (Accumulated deficit) |
|
|
|
|
(4,887 |
) |
|
|
109,869 |
|
Accumulated other comprehensive loss |
|
|
|
|
(379 |
) |
|
|
(3,055 |
) |
Equity attributable to owners of the parent company |
|
|
|
|
99,895 |
|
|
|
394,179 |
|
Non-controlling interests |
|
|
|
|
123,836 |
|
|
|
36,582 |
|
Total shareholders’ equity |
|
|
|
|
223,731 |
|
|
|
430,761 |
|
Total liabilities and shareholders’ equity |
|
|
|
|
4,042,105 |
|
|
|
5,176,012 |
|
See Notes to Consolidated Financial Statements (Unaudited)
10
Exhibit 99.1
Consolidated Statements of Profit or Loss (Unaudited)
|
|
|
|
(In millions of yen) |
|
|||||
|
|
|
|
For the year ended |
|
|||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Transaction and service income |
|
|
|
|
203,595 |
|
|
|
251,041 |
|
Interest income |
|
|
|
|
88,442 |
|
|
|
116,488 |
|
Gains (losses) on financial instruments |
|
|
|
|
5,529 |
|
|
|
10,250 |
|
Other operating income |
|
|
|
|
1,512 |
|
|
|
2,883 |
|
Total revenue |
|
1, 8 |
|
|
299,078 |
|
|
|
380,662 |
|
Point expenses |
|
|
|
|
(50,362 |
) |
|
|
(60,195 |
) |
Settlement related cost |
|
|
|
|
(43,662 |
) |
|
|
(48,731 |
) |
Employee benefit expenses |
|
|
|
|
(41,483 |
) |
|
|
(47,641 |
) |
Professional and outsourcing services expenses |
|
|
|
|
(28,767 |
) |
|
|
(28,099 |
) |
Provision for loss allowance |
|
|
|
|
(23,942 |
) |
|
|
(24,923 |
) |
Other operating expenses |
|
|
|
|
(75,352 |
) |
|
|
(90,991 |
) |
Total operating expenses |
|
1, 9 |
|
|
(263,568 |
) |
|
|
(300,580 |
) |
Operating profit |
|
1 |
|
|
35,510 |
|
|
|
80,082 |
|
Share of loss of investments accounted for using the equity method |
|
|
|
|
(549 |
) |
|
|
(137 |
) |
Profit before tax |
|
|
|
|
34,961 |
|
|
|
79,945 |
|
Income tax benefit |
|
|
|
|
4,196 |
|
|
|
37,865 |
|
Profit for the period |
|
|
|
|
39,157 |
|
|
|
117,810 |
|
Attributable to |
|
|
|
|
|
|
|
|
||
Owners of the parent company |
|
|
|
|
36,170 |
|
|
|
115,034 |
|
Non-controlling interests |
|
|
|
|
2,987 |
|
|
|
2,776 |
|
|
|
|
|
|
|
|
(In yen) |
|
||
Earnings per share |
|
|
|
|
|
|
|
|
||
Earnings per share attributable to owners of the parent company (1) |
|
|
|
|
|
|
|
|
||
Basic earnings per share |
|
|
|
|
65.76 |
|
|
|
180.42 |
|
Diluted earnings per share |
|
|
|
|
65.76 |
|
|
|
178.55 |
|
(1) The share split occurred and became effective on November 15, 2025 and earnings per share has been retrospectively adjusted.
See Notes to Consolidated Financial Statements (Unaudited)
11
Exhibit 99.1
Consolidated Statements of Profit or Loss (Unaudited)
|
|
|
|
(In millions of yen) |
|
|||||
|
|
|
|
For the three months ended |
|
|||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Transaction and service income |
|
|
|
|
52,850 |
|
|
|
65,716 |
|
Interest income |
|
|
|
|
24,016 |
|
|
|
32,937 |
|
Gains (losses) on financial instruments |
|
|
|
|
1,587 |
|
|
|
2,593 |
|
Other operating income |
|
|
|
|
178 |
|
|
|
938 |
|
Total revenue |
|
1, 8 |
|
|
78,631 |
|
|
|
102,184 |
|
Point expenses |
|
|
|
|
(13,028 |
) |
|
|
(15,707 |
) |
Settlement related cost |
|
|
|
|
(11,193 |
) |
|
|
(12,383 |
) |
Employee benefit expenses |
|
|
|
|
(10,867 |
) |
|
|
(14,831 |
) |
Professional and outsourcing services expenses |
|
|
|
|
(7,676 |
) |
|
|
(6,799 |
) |
Provision for loss allowance |
|
|
|
|
(6,701 |
) |
|
|
(7,527 |
) |
Other operating expenses |
|
|
|
|
(21,840 |
) |
|
|
(25,863 |
) |
Total operating expenses |
|
1, 9 |
|
|
(71,305 |
) |
|
|
(83,110 |
) |
Operating profit |
|
1 |
|
|
7,326 |
|
|
|
19,074 |
|
Share of loss of investments accounted for using the equity method |
|
|
|
|
(166 |
) |
|
|
(238 |
) |
Profit before tax |
|
|
|
|
7,160 |
|
|
|
18,836 |
|
Income tax benefit (expenses) |
|
|
|
|
3,040 |
|
|
|
(4,363 |
) |
Profit for the period |
|
|
|
|
10,200 |
|
|
|
14,473 |
|
Attributable to |
|
|
|
|
|
|
|
|
||
Owners of the parent company |
|
|
|
|
9,687 |
|
|
|
13,513 |
|
Non-controlling interests |
|
|
|
|
513 |
|
|
|
960 |
|
|
|
|
|
|
|
|
(In yen) |
|
||
Earnings per share |
|
|
|
|
|
|
|
|
||
Earnings per share attributable to owners of the parent company (1) |
|
|
|
|
|
|
|
|
||
Basic earnings per share |
|
|
|
|
17.61 |
|
|
|
20.98 |
|
Diluted earnings per share |
|
|
|
|
17.61 |
|
|
|
20.75 |
|
(1) The share split occurred and became effective on November 15, 2025 and earnings per share has been retrospectively adjusted.
See Notes to Consolidated Financial Statements (Unaudited)
12
Exhibit 99.1
Consolidated Statements of Comprehensive Income (Unaudited)
|
|
(In millions of yen) |
|
|||||||
|
|
|
|
For the year ended |
|
|||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Profit for the period |
|
|
|
|
39,157 |
|
|
|
117,810 |
|
Other comprehensive income (loss) for the period, net of tax |
|
|
|
|
|
|
|
|
||
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|
|
|
||
Changes in the fair value of debt instruments at FVTOCI |
|
|
|
|
(3,525 |
) |
|
|
(3,342 |
) |
Reclassification to profit or loss of debt instruments at FVTOCI on derecognition |
|
|
|
|
71 |
|
|
|
(58 |
) |
Exchange differences on translation of foreign operations |
|
|
|
|
(10 |
) |
|
|
(10 |
) |
Total comprehensive income for the period, net of tax |
|
|
|
|
35,693 |
|
|
|
114,400 |
|
|
|
|
|
|
|
|
|
|
||
Total comprehensive income for the period, net of tax attributable to |
|
|
|
|
|
|
|
|
||
Owners of the parent company |
|
|
|
|
35,910 |
|
|
|
112,390 |
|
Non-controlling interests |
|
|
|
|
(217 |
) |
|
|
2,010 |
|
|
|
(In millions of yen) |
|
|||||||
|
|
|
|
For the three months ended |
|
|||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Profit for the period |
|
|
|
|
10,200 |
|
|
|
14,473 |
|
Other comprehensive income (loss) for the period, net of tax |
|
|
|
|
|
|
|
|
||
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|
|
|
||
Changes in the fair value of debt instruments at FVTOCI |
|
|
|
|
(1,713 |
) |
|
|
(1,627 |
) |
Exchange differences on translation of foreign operations |
|
|
|
|
(12 |
) |
|
|
(14 |
) |
Total comprehensive income for the period, net of tax |
|
|
|
|
8,475 |
|
|
|
12,832 |
|
|
|
|
|
|
|
|
|
|
||
Total comprehensive income for the period, net of tax attributable to |
|
|
|
|
|
|
|
|
||
Owners of the parent company |
|
|
|
|
9,572 |
|
|
|
12,310 |
|
Non-controlling interests |
|
|
|
|
(1,097 |
) |
|
|
522 |
|
13
Exhibit 99.1
Consolidated Statements of Changes in Equity (Unaudited)
For the year ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
(In millions of yen) |
|
|||||||||||||||||||||||||||
|
|
|
|
Equity attributable to owners of the parent company |
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
Notes |
|
Issued |
|
|
Share |
|
|
Accumulated |
|
|
Accumulated |
|
|
Total |
|
|
Non- |
|
|
Total |
|
|||||||
Balance as of April 1, 2024 (Restated) |
|
|
|
|
94,180 |
|
|
|
14,617 |
|
|
|
(43,516 |
) |
|
|
(119 |
) |
|
|
65,162 |
|
|
|
126,089 |
|
|
|
191,251 |
|
Profit for the period |
|
|
|
|
— |
|
|
|
— |
|
|
|
36,170 |
|
|
|
— |
|
|
|
36,170 |
|
|
|
2,987 |
|
|
|
39,157 |
|
Other comprehensive loss |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(260 |
) |
|
|
(260 |
) |
|
|
(3,204 |
) |
|
|
(3,464 |
) |
Total Comprehensive income (loss) for the period |
|
|
|
|
— |
|
|
|
— |
|
|
|
36,170 |
|
|
|
(260 |
) |
|
|
35,910 |
|
|
|
(217 |
) |
|
|
35,693 |
|
Dividends paid to non-controlling interests |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,519 |
) |
|
|
(2,519 |
) |
Dividends paid to the ultimate parent company |
|
|
|
|
— |
|
|
|
— |
|
|
|
(283 |
) |
|
|
— |
|
|
|
(283 |
) |
|
|
— |
|
|
|
(283 |
) |
Transfer from issued capital to share premium |
|
|
|
|
(2,746 |
) |
|
|
2,746 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Transfer from share premium to accumulated |
|
|
|
|
— |
|
|
|
(2,746 |
) |
|
|
2,746 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Changes in interests in subsidiaries |
|
|
|
|
— |
|
|
|
(485 |
) |
|
|
— |
|
|
|
— |
|
|
|
(485 |
) |
|
|
485 |
|
|
|
— |
|
Other |
|
|
|
|
— |
|
|
|
(405 |
) |
|
|
(4 |
) |
|
|
— |
|
|
|
(409 |
) |
|
|
(2 |
) |
|
|
(411 |
) |
Total transactions with owners and other transactions |
|
|
|
|
(2,746 |
) |
|
|
(890 |
) |
|
|
2,459 |
|
|
|
— |
|
|
|
(1,177 |
) |
|
|
(2,036 |
) |
|
|
(3,213 |
) |
Balance as of March 31, 2025 |
|
|
|
|
91,434 |
|
|
|
13,727 |
|
|
|
(4,887 |
) |
|
|
(379 |
) |
|
|
99,895 |
|
|
|
123,836 |
|
|
|
223,731 |
|
For the year ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
(In millions of yen) |
|
|||||||||||||||||||||||||||
|
|
|
|
Equity attributable to owners of the parent company |
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
Notes |
|
Issued |
|
|
Share |
|
|
Retained |
|
|
Accumulated |
|
|
Total |
|
|
Non- |
|
|
Total |
|
|||||||
Balance as of April 1, 2025 |
|
|
|
|
91,434 |
|
|
|
13,727 |
|
|
|
(4,887 |
) |
|
|
(379 |
) |
|
|
99,895 |
|
|
|
123,836 |
|
|
|
223,731 |
|
Profit for the period |
|
|
|
|
— |
|
|
|
— |
|
|
|
115,034 |
|
|
|
— |
|
|
|
115,034 |
|
|
|
2,776 |
|
|
|
117,810 |
|
Other comprehensive loss |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,644 |
) |
|
|
(2,644 |
) |
|
|
(766 |
) |
|
|
(3,410 |
) |
Total Comprehensive income (loss) for the period |
|
|
|
|
— |
|
|
|
— |
|
|
|
115,034 |
|
|
|
(2,644 |
) |
|
|
112,390 |
|
|
|
2,010 |
|
|
|
114,400 |
|
Dividends paid to non-controlling interests |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,909 |
) |
|
|
(2,909 |
) |
Dividends paid to the ultimate parent company |
|
|
|
|
— |
|
|
|
— |
|
|
|
(311 |
) |
|
|
— |
|
|
|
(311 |
) |
|
|
— |
|
|
|
(311 |
) |
Issuance of new shares |
|
|
|
|
109,201 |
|
|
|
107,818 |
|
|
|
— |
|
|
|
— |
|
|
|
217,019 |
|
|
|
— |
|
|
|
217,019 |
|
Issuance of share acquisition rights |
|
|
|
|
— |
|
|
|
2,014 |
|
|
|
— |
|
|
|
— |
|
|
|
2,014 |
|
|
|
— |
|
|
|
2,014 |
|
Changes due to business combinations of entities |
|
|
|
|
— |
|
|
|
(36,827 |
) |
|
|
— |
|
|
|
— |
|
|
|
(36,827 |
) |
|
|
(86,358 |
) |
|
|
(123,185 |
) |
Other |
|
|
|
|
— |
|
|
|
(2 |
) |
|
|
33 |
|
|
|
(32 |
) |
|
|
(1 |
) |
|
|
3 |
|
|
|
2 |
|
Total transactions with owners and other transactions |
|
|
|
|
109,201 |
|
|
|
73,003 |
|
|
|
(278 |
) |
|
|
(32 |
) |
|
|
181,894 |
|
|
|
(89,264 |
) |
|
|
92,630 |
|
Balance as of March 31, 2026 |
|
|
|
|
200,635 |
|
|
|
86,730 |
|
|
|
109,869 |
|
|
|
(3,055 |
) |
|
|
394,179 |
|
|
|
36,582 |
|
|
|
430,761 |
|
14
Exhibit 99.1
Consolidated Statements of Cash Flows (Unaudited)
|
|
(In millions of yen) |
|
|||||||
|
|
|
|
For the year ended |
|
|||||
|
|
Notes |
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Cash flows from (used in) operating activities |
|
|
|
|
|
|
|
|
||
Profit before tax |
|
|
|
|
34,961 |
|
|
|
79,945 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
|
|
21,391 |
|
|
|
25,482 |
|
Loss on disposal of property and equipment and intangible assets |
|
|
|
|
696 |
|
|
|
1,338 |
|
Share-based payment expenses |
|
|
|
— |
|
|
|
1,847 |
|
|
Other income and costs |
|
|
|
|
618 |
|
|
|
(1,517 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
||
Guarantee deposits |
|
3 |
|
|
77,656 |
|
|
|
170,090 |
|
Call loans |
|
|
|
|
53,083 |
|
|
|
22,986 |
|
Accounts receivable |
|
|
|
|
(3,266 |
) |
|
|
(9,327 |
) |
Loans and advances to customers |
|
4 |
|
|
(399,055 |
) |
|
|
(585,244 |
) |
Securities |
|
5 |
|
|
(31,256 |
) |
|
|
(72,277 |
) |
Deposits |
|
6 |
|
|
249,362 |
|
|
|
566,556 |
|
Accounts payable |
|
|
|
|
145,558 |
|
|
|
173,856 |
|
Other financial assets |
|
|
|
|
1,890 |
|
|
|
(7,005 |
) |
Other financial liabilities |
|
|
|
|
2,327 |
|
|
|
13,393 |
|
Provisions |
|
|
|
|
(1,864 |
) |
|
|
6 |
|
Other |
|
|
|
|
10,030 |
|
|
|
6,865 |
|
Cash provided by operations |
|
|
|
|
162,131 |
|
|
|
386,994 |
|
Income tax paid |
|
|
|
|
(6,870 |
) |
|
|
(12,573 |
) |
Income tax refunded |
|
|
|
|
588 |
|
|
|
876 |
|
Net cash provided by operating activities |
|
|
|
|
155,849 |
|
|
|
375,297 |
|
|
|
|
|
|
|
|
|
|
||
Cash flows from (used in) investing activities |
|
|
|
|
|
|
|
|
||
Purchases of securities |
|
5 |
|
|
(463,314 |
) |
|
|
(779,962 |
) |
Proceeds from sale of securities |
|
5 |
|
|
177,885 |
|
|
|
189,284 |
|
Purchases of property and equipment |
|
|
|
|
(4,822 |
) |
|
|
(6,369 |
) |
Purchases of intangible assets |
|
|
|
|
(17,264 |
) |
|
|
(17,823 |
) |
Payment for acquisition of subsidiaries |
|
|
|
|
(5,759 |
) |
|
|
— |
|
Purchase of investment accounted for using the equity method |
|
|
|
|
(1,360 |
) |
|
|
(11,655 |
) |
Other |
|
|
|
|
(5,343 |
) |
|
|
(2,302 |
) |
Net cash used in investing activities |
|
|
|
|
(319,977 |
) |
|
|
(628,827 |
) |
|
|
|
|
|
|
|
|
|
||
Cash flows from (used in) financing activities |
|
|
|
|
|
|
|
|
||
Net increase (decrease) in short-term borrowings |
|
7 |
|
|
(128,700 |
) |
|
|
199,982 |
|
Proceeds from long-term borrowings |
|
7 |
|
|
842,300 |
|
|
|
722,600 |
|
Repayments of long-term borrowings |
|
7 |
|
|
(917,898 |
) |
|
|
(757,203 |
) |
Repayments of lease liabilities |
|
|
|
|
(2,820 |
) |
|
|
(2,744 |
) |
Proceeds from issuance of new common shares |
|
|
|
— |
|
|
|
217,522 |
|
|
Payments for the purchase of the equity interest of subsidiaries, |
|
|
|
— |
|
|
|
(130,185 |
) |
|
Dividends paid to non-controlling interests |
|
|
|
|
(2,519 |
) |
|
|
(2,909 |
) |
Dividends paid to the ultimate parent company |
|
|
|
|
(283 |
) |
|
|
(311 |
) |
Other |
|
|
|
|
(405 |
) |
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
|
|
(210,325 |
) |
|
|
246,752 |
|
|
|
|
|
|
|
|
|
|
||
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
|
(59 |
) |
|
|
50 |
|
Decrease in cash and cash equivalents |
|
|
|
|
(374,512 |
) |
|
|
(6,728 |
) |
Cash and cash equivalents at the beginning of the year |
|
2 |
|
|
744,323 |
|
|
|
369,811 |
|
Cash and cash equivalents at the end of the year |
|
2 |
|
|
369,811 |
|
|
|
363,083 |
|
See Notes to Consolidated Financial Statements (Unaudited)
Notes to Consolidated Financial Statements (Unaudited)
15
Exhibit 99.1
1. Segment Information
Profit or Loss for the Group's Reportable Segments
For the year ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Transaction and service income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue from external customers |
|
|
176,597 |
|
|
|
26,998 |
|
|
|
— |
|
|
|
203,595 |
|
Inter-segment revenue |
|
|
1,454 |
|
|
|
1,362 |
|
|
|
(2,816 |
) |
|
|
— |
|
Total transaction and service income |
|
|
178,051 |
|
|
|
28,360 |
|
|
|
(2,816 |
) |
|
|
203,595 |
|
Interest income |
|
|
68,623 |
|
|
|
19,819 |
|
|
|
— |
|
|
|
88,442 |
|
Gains (losses) on financial instruments |
|
|
276 |
|
|
|
5,253 |
|
|
|
— |
|
|
|
5,529 |
|
Other operating income |
|
|
1,304 |
|
|
|
208 |
|
|
|
— |
|
|
|
1,512 |
|
Total revenue |
|
|
248,254 |
|
|
|
53,640 |
|
|
|
(2,816 |
) |
|
|
299,078 |
|
Operating expenses |
|
|
(217,898 |
) |
|
|
(48,486 |
) |
|
|
2,816 |
|
|
|
(263,568 |
) |
Segment profit |
|
|
30,356 |
|
|
|
5,154 |
|
|
|
— |
|
|
|
35,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Reconciliation to profit before tax) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Share of loss of investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
(549 |
) |
|||
Profit before tax |
|
|
|
|
|
|
|
|
|
|
|
34,961 |
|
|||
For the year ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Transaction and service income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue from external customers |
|
|
220,770 |
|
|
|
30,271 |
|
|
|
— |
|
|
|
251,041 |
|
Inter-segment revenue |
|
|
1,124 |
|
|
|
870 |
|
|
|
(1,994 |
) |
|
|
— |
|
Total transaction and service income |
|
|
221,894 |
|
|
|
31,141 |
|
|
|
(1,994 |
) |
|
|
251,041 |
|
Interest income |
|
|
84,574 |
|
|
|
32,674 |
|
|
|
(760 |
) |
|
|
116,488 |
|
Gains (losses) on financial instruments |
|
|
2,327 |
|
|
|
7,923 |
|
|
|
— |
|
|
|
10,250 |
|
Other operating income |
|
|
2,422 |
|
|
|
628 |
|
|
|
(167 |
) |
|
|
2,883 |
|
Total revenue |
|
|
311,217 |
|
|
|
72,366 |
|
|
|
(2,921 |
) |
|
|
380,662 |
|
Operating expenses |
|
|
(246,722 |
) |
|
|
(56,779 |
) |
|
|
2,921 |
|
|
|
(300,580 |
) |
Segment profit |
|
|
64,495 |
|
|
|
15,587 |
|
|
|
— |
|
|
|
80,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Reconciliation to profit before tax) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Share of loss of investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
(137 |
) |
|||
Profit before tax |
|
|
|
|
|
|
|
|
|
|
|
79,945 |
|
|||
16
Exhibit 99.1
For the three months ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Transaction and service income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue from external customers |
|
|
45,806 |
|
|
|
7,044 |
|
|
|
— |
|
|
|
52,850 |
|
Inter-segment revenue |
|
|
477 |
|
|
|
205 |
|
|
|
(682 |
) |
|
|
— |
|
Total transaction and service income |
|
|
46,283 |
|
|
|
7,249 |
|
|
|
(682 |
) |
|
|
52,850 |
|
Interest income |
|
|
18,183 |
|
|
|
5,833 |
|
|
|
— |
|
|
|
24,016 |
|
Gains (losses) on financial instruments |
|
|
133 |
|
|
|
1,454 |
|
|
|
— |
|
|
|
1,587 |
|
Other operating income |
|
|
113 |
|
|
|
65 |
|
|
|
— |
|
|
|
178 |
|
Total revenue |
|
|
64,712 |
|
|
|
14,601 |
|
|
|
(682 |
) |
|
|
78,631 |
|
Operating expenses |
|
|
(58,750 |
) |
|
|
(13,237 |
) |
|
|
682 |
|
|
|
(71,305 |
) |
Segment profit |
|
|
5,962 |
|
|
|
1,364 |
|
|
|
— |
|
|
|
7,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Reconciliation to profit before tax) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Share of loss of investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
(166 |
) |
|||
Profit before tax |
|
|
|
|
|
|
|
|
|
|
|
7,160 |
|
|||
For the three months ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Transaction and service income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue from external customers |
|
|
57,519 |
|
|
|
8,197 |
|
|
|
— |
|
|
|
65,716 |
|
Inter-segment revenue |
|
|
54 |
|
|
|
211 |
|
|
|
(265 |
) |
|
|
— |
|
Total transaction and service income |
|
|
57,573 |
|
|
|
8,408 |
|
|
|
(265 |
) |
|
|
65,716 |
|
Interest income |
|
|
23,335 |
|
|
|
10,362 |
|
|
|
(760 |
) |
|
|
32,937 |
|
Gains (losses) on financial instruments |
|
|
350 |
|
|
|
2,243 |
|
|
|
— |
|
|
|
2,593 |
|
Other operating income |
|
|
955 |
|
|
|
150 |
|
|
|
(167 |
) |
|
|
938 |
|
Total revenue |
|
|
82,213 |
|
|
|
21,163 |
|
|
|
(1,192 |
) |
|
|
102,184 |
|
Operating expenses |
|
|
(68,753 |
) |
|
|
(15,549 |
) |
|
|
1,192 |
|
|
|
(83,110 |
) |
Segment profit |
|
|
13,460 |
|
|
|
5,614 |
|
|
|
— |
|
|
|
19,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Reconciliation to profit before tax) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Share of loss of investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
(238 |
) |
|||
Profit before tax |
|
|
|
|
|
|
|
|
|
|
|
18,836 |
|
|||
17
Exhibit 99.1
2. Cash and Cash Equivalents
Cash and cash equivalents are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
Cash and demand deposits |
|
|
141,289 |
|
|
|
53,439 |
|
Restricted cash related to transfers of credit card receivables |
|
|
734 |
|
|
|
697 |
|
Subtotal |
|
|
142,023 |
|
|
|
54,136 |
|
Financial service: |
|
|
|
|
|
|
||
Cash and demand deposits |
|
|
15,530 |
|
|
|
16,322 |
|
Deposits with the Bank of Japan |
|
|
212,258 |
|
|
|
292,622 |
|
Other |
|
|
— |
|
|
|
3 |
|
Subtotal |
|
|
227,788 |
|
|
|
308,947 |
|
Total |
|
|
369,811 |
|
|
|
363,083 |
|
3. Guarantee Deposits
Guarantee deposits are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
Guarantee deposits under Payment Services Act (1)(2)(3)(4) |
|
|
219,466 |
|
|
|
49,734 |
|
Subtotal |
|
|
219,466 |
|
|
|
49,734 |
|
Financial service: |
|
|
|
|
|
|
||
Other |
|
|
24,763 |
|
|
|
24,405 |
|
Subtotal |
|
|
24,763 |
|
|
|
24,405 |
|
Total |
|
|
244,229 |
|
|
|
74,139 |
|
(1) In accordance with the Payment Services Act, the Group is required to safeguard unused prepaid balances held by users of PayPay settlement services through prescribed measures, including making a security deposit (the "guarantee deposit") or investing in government securities with the Legal Affairs Bureau. The balance is required to cover 100% of the total unused prepaid balance of PayPay Money and 50% of the total unused prepaid balance of PayPay Money Lite.
(2) In addition to maintaining the guarantee deposits and government securities with Legal Affairs Bureau, the Group adopted an additional method for safeguarding the unused prepaid balances through the establishment of a consolidated trust during the year ended March 31, 2026, and the Group reports the trust arrangement to the Kanto Local Finance Bureau. Through this trust arrangement, the trust made security deposit at PayPay Bank Corporation instead of making a deposit with the Legal Affairs Bureau. The trust's funds held by PayPay Bank Corporation are managed in the normal course of the banking business.
(3) The total balance of the guarantee deposits, the government securities, and the assets held by the trust amounts to 250,329 million yen and 306,747 million yen as of March 31, 2025 and 2026, respectively. The Company has deposited 196,500 million yen to PayPay Bank Corporation under the trust arrangement as of March 31, 2026.
(4) The balance also includes regulatory safeguarding assets maintained in connection with digital wage payment services pursuant to the Ordinance for Enforcement of the Labor Standards Act. The balance was 5,002 million yen and 5,011 million yen as of March 31, 2025 and 2026, respectively.
18
Exhibit 99.1
4. Loans and advances to customers
Loans and advances to customers are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
Credit card receivables |
|
|
1,045,681 |
|
|
|
1,321,827 |
|
Loss allowance |
|
|
(43,739 |
) |
|
|
(45,312 |
) |
Subtotal |
|
|
1,001,942 |
|
|
|
1,276,515 |
|
Financial service: |
|
|
|
|
|
|
||
Mortgage loans (1) |
|
|
664,594 |
|
|
|
909,483 |
|
Overdraft |
|
|
261,943 |
|
|
|
312,255 |
|
Other |
|
|
383 |
|
|
|
16,879 |
|
Loss allowance |
|
|
(1,255 |
) |
|
|
(2,281 |
) |
Subtotal |
|
|
925,665 |
|
|
|
1,236,336 |
|
Total |
|
|
1,927,607 |
|
|
|
2,512,851 |
|
(1) Mortgage loans include the loans acquired from a financial institution with a guarantee up to 1% provided by the seller, which amounts to 187,471 million yen and 175,950 million yen as of March 31, 2025 and 2026, respectively.
5. Securities
Securities are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
Japanese government securities |
|
|
35,953 |
|
|
|
65,612 |
|
Subtotal |
|
|
35,953 |
|
|
|
65,612 |
|
Financial service: |
|
|
|
|
|
|
||
Japanese government securities |
|
|
329,062 |
|
|
|
713,244 |
|
Corporate and other debt securities |
|
|
295,707 |
|
|
|
416,121 |
|
Asset backed securities |
|
|
282,333 |
|
|
|
337,685 |
|
Exchange traded funds |
|
|
132,509 |
|
|
|
202,879 |
|
Equity securities |
|
|
184 |
|
|
|
1,294 |
|
Subtotal |
|
|
1,039,795 |
|
|
|
1,671,223 |
|
Total |
|
|
1,075,748 |
|
|
|
1,736,835 |
|
19
Exhibit 99.1
6. Deposits
Deposits are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
PayPay Users’ deposits (1)(2) |
|
|
391,595 |
|
|
|
451,263 |
|
Subtotal |
|
|
391,595 |
|
|
|
451,263 |
|
Financial service: |
|
|
|
|
|
|
||
Demand deposits |
|
|
1,688,643 |
|
|
|
2,090,486 |
|
Time deposits |
|
|
152,393 |
|
|
|
178,594 |
|
Deposits from customers in the securities business |
|
|
142,236 |
|
|
|
221,374 |
|
Other |
|
|
11,072 |
|
|
|
10,778 |
|
Subtotal |
|
|
1,994,344 |
|
|
|
2,501,232 |
|
Total |
|
|
2,385,939 |
|
|
|
2,952,495 |
|
(1) PayPay Users’ deposits are PayPay Balance and Other Items held by PayPay Users in PayPay Settlement Services.
(2) PayPay Users' deposits include PayPay Money which PayPay Users can withdraw at users' discretion. The balance of PayPay Money amounts to 170,030 million yen and 212,179 million yen as of March 31, 2025 and 2026, respectively.
7. Borrowings
Components of Borrowings are as follows:
|
|
(In millions of yen) |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Payment: |
|
|
|
|
|
|
||
Loan payables |
|
|
213,050 |
|
|
|
280,825 |
|
Commercial papers |
|
|
84,000 |
|
|
|
73,000 |
|
Subtotal |
|
|
297,050 |
|
|
|
353,825 |
|
Financial service: |
|
|
|
|
|
|
||
Loan payables |
|
|
102,528 |
|
|
|
211,131 |
|
Subtotal |
|
|
102,528 |
|
|
|
211,131 |
|
Total |
|
|
399,578 |
|
|
|
564,956 |
|
20
Exhibit 99.1
8. Revenue
(1) Disaggregation of Revenue
(i) Revenue recognized from contracts with customers and other sources
|
|
(In millions of yen) |
|
|||||
|
|
For the year ended |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Revenue from contracts with customers |
|
|
|
|
|
|
||
Transaction and service income |
|
|
203,595 |
|
|
|
251,041 |
|
Revenue from other sources |
|
|
|
|
|
|
||
Interest income (1) |
|
|
88,442 |
|
|
|
116,488 |
|
Gains (losses) on financial instruments |
|
|
5,529 |
|
|
|
10,250 |
|
Other operating income |
|
|
1,512 |
|
|
|
2,883 |
|
Total |
|
|
299,078 |
|
|
|
380,662 |
|
|
|
(In millions of yen) |
|
|||||
|
|
For the three months ended |
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2026 |
|
||
Revenue from contracts with customers |
|
|
|
|
|
|
||
Transaction and service income |
|
|
52,850 |
|
|
|
65,716 |
|
Revenue from other sources |
|
|
|
|
|
|
||
Interest income (1) |
|
|
24,016 |
|
|
|
32,937 |
|
Gains (losses) on financial instruments |
|
|
1,587 |
|
|
|
2,593 |
|
Other operating income |
|
|
178 |
|
|
|
938 |
|
Total |
|
|
78,631 |
|
|
|
102,184 |
|
(1) The Group pays guarantee fees to third-party financial institutions to mitigate the credit risk of loans and advances to customers. In accordance with IFRS 9, these guarantee fees, which represent amounts paid by the Group, are included in the calculation under the effective interest method and therefore reduce interest income. The guarantee fees were 18,163 million yen and 20,747 million yen for the year ended March 31, 2025 and 2026, respectively, and 4,725 million yen and 4,863 million yen for the three months ended March 31, 2025 and 2026, respectively.
(ii) Disaggregation of revenue from contracts with customers by type of service
For the year ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|||
|
|
(In millions of yen) |
|
|||||||||
|
|
Payment |
|
|
Financial service |
|
|
Total |
|
|||
Payment Settlement Services |
|
|
|
|
|
|
|
|
|
|||
PayPay Settlement Services |
|
|
193,237 |
|
|
|
— |
|
|
|
193,237 |
|
Credit Payment Settlement Services and Acquiring Services(1) |
|
|
37,192 |
|
|
|
— |
|
|
|
37,192 |
|
Debit Payment Settlement Services |
|
|
— |
|
|
|
5,077 |
|
|
|
5,077 |
|
Payment settlement services deduction |
|
|
(77,161 |
) |
|
|
(1,309 |
) |
|
|
(78,470 |
) |
Subtotal |
|
|
153,268 |
|
|
|
3,768 |
|
|
|
157,036 |
|
Financial services |
|
|
— |
|
|
|
22,269 |
|
|
|
22,269 |
|
Other (2) |
|
|
23,329 |
|
|
|
961 |
|
|
|
24,290 |
|
Total |
|
|
176,597 |
|
|
|
26,998 |
|
|
|
203,595 |
|
21
Exhibit 99.1
For the year ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|||
|
|
(In millions of yen) |
|
|||||||||
|
|
Payment |
|
|
Financial service |
|
|
Total |
|
|||
Payment Settlement Services |
|
|
|
|
|
|
|
|
|
|||
PayPay Settlement Services |
|
|
245,799 |
|
|
|
— |
|
|
|
245,799 |
|
Credit Payment Settlement Services and Acquiring Services (1) |
|
|
46,019 |
|
|
|
— |
|
|
|
46,019 |
|
Debit Payment Settlement Services |
|
|
— |
|
|
|
5,468 |
|
|
|
5,468 |
|
Payment settlement services deduction |
|
|
(100,358 |
) |
|
|
(1,413 |
) |
|
|
(101,771 |
) |
Subtotal |
|
|
191,460 |
|
|
|
4,055 |
|
|
|
195,515 |
|
Financial services |
|
|
— |
|
|
|
24,706 |
|
|
|
24,706 |
|
Other (2) |
|
|
29,310 |
|
|
|
1,510 |
|
|
|
30,820 |
|
Total |
|
|
220,770 |
|
|
|
30,271 |
|
|
|
251,041 |
|
For the three months ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|||
|
|
(In millions of yen) |
|
|||||||||
|
|
Payment |
|
|
Financial service |
|
|
Total |
|
|||
Payment Settlement Services |
|
|
|
|
|
|
|
|
|
|||
PayPay Settlement Services |
|
|
52,179 |
|
|
|
— |
|
|
|
52,179 |
|
Credit Payment Settlement Services and Acquiring Services(1) |
|
|
9,921 |
|
|
|
— |
|
|
|
9,921 |
|
Debit Payment Settlement Services |
|
|
— |
|
|
|
1,237 |
|
|
|
1,237 |
|
Payment settlement services deduction |
|
|
(21,985 |
) |
|
|
(335 |
) |
|
|
(22,320 |
) |
Subtotal |
|
|
40,115 |
|
|
|
902 |
|
|
|
41,017 |
|
Financial services |
|
|
— |
|
|
|
5,685 |
|
|
|
5,685 |
|
Other (2) |
|
|
5,691 |
|
|
|
457 |
|
|
|
6,148 |
|
Total |
|
|
45,806 |
|
|
|
7,044 |
|
|
|
52,850 |
|
For the three months ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|||
|
|
(In millions of yen) |
|
|||||||||
|
|
Payment |
|
|
Financial service |
|
|
Total |
|
|||
Payment Settlement Services |
|
|
|
|
|
|
|
|
|
|||
PayPay Settlement Services |
|
|
64,767 |
|
|
|
— |
|
|
|
64,767 |
|
Credit Payment Settlement Services and Acquiring Services (1) |
|
|
12,696 |
|
|
|
— |
|
|
|
12,696 |
|
Debit Payment Settlement Services |
|
|
— |
|
|
|
1,412 |
|
|
|
1,412 |
|
Payment settlement services deduction |
|
|
(27,557 |
) |
|
|
(367 |
) |
|
|
(27,924 |
) |
Subtotal |
|
|
49,906 |
|
|
|
1,045 |
|
|
|
50,951 |
|
Financial services |
|
|
— |
|
|
|
6,767 |
|
|
|
6,767 |
|
Other (2) |
|
|
7,613 |
|
|
|
385 |
|
|
|
7,998 |
|
Total |
|
|
57,519 |
|
|
|
8,197 |
|
|
|
65,716 |
|
(1) Revenue from Credit Payment Settlement Services and Acquiring Services is presented net of interchange fees charged by the credit card issuer in respect of Acquiring Services, as the Group recognizes revenue based on the settlement amount of the purchase transaction and the predetermined rate, less such interchange fees. The interchange fees were 10,819 million yen and 11,023 million yen for the year ended March 31, 2025 and 2026, respectively, and 2,607 million yen and 2,958 million yen for the three months ended March 31, 2025 and 2026, respectively.
(2) Other in the Payment segment includes revenues primarily earned from a monthly paid subscription plan for PayPay Merchants, and is presented net of a revenue deduction, which amounts to 3,408 million yen and 4,554 million yen for the year ended March 31, 2025 and 2026, respectively, and 1,093 million yen and 1,172 million yen for the three months ended March 31, 2025 and 2026, respectively. These deductions mainly relate to consideration payable to customers in connection with annual membership fees for PayPay Card Gold.
22
Exhibit 99.1
9. Operating Expenses
Operating expenses by nature are as follows:
For the year ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Point expenses (1) |
|
|
50,362 |
|
|
|
— |
|
|
|
— |
|
|
|
50,362 |
|
Settlement related cost (2) |
|
|
33,645 |
|
|
|
10,592 |
|
|
|
(575 |
) |
|
|
43,662 |
|
Employee benefit expenses |
|
|
32,984 |
|
|
|
8,499 |
|
|
|
— |
|
|
|
41,483 |
|
Professional and outsourcing services expenses |
|
|
19,887 |
|
|
|
8,997 |
|
|
|
(117 |
) |
|
|
28,767 |
|
Provision for loss allowance |
|
|
23,368 |
|
|
|
574 |
|
|
|
— |
|
|
|
23,942 |
|
Other operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
14,705 |
|
|
|
5,388 |
|
|
|
— |
|
|
|
20,093 |
|
License fees |
|
|
18,027 |
|
|
|
— |
|
|
|
— |
|
|
|
18,027 |
|
Interest expenses |
|
|
2,628 |
|
|
|
2,278 |
|
|
|
(652 |
) |
|
|
4,254 |
|
Advertising and promotion expenses |
|
|
6,896 |
|
|
|
4,528 |
|
|
|
(693 |
) |
|
|
10,731 |
|
Tax and charges |
|
|
3,038 |
|
|
|
2,014 |
|
|
|
— |
|
|
|
5,052 |
|
Amortization of contract cost |
|
|
1,297 |
|
|
|
— |
|
|
|
— |
|
|
|
1,297 |
|
Other |
|
|
11,061 |
|
|
|
5,616 |
|
|
|
(779 |
) |
|
|
15,898 |
|
Subtotal |
|
|
57,652 |
|
|
|
19,824 |
|
|
|
(2,124 |
) |
|
|
75,352 |
|
Total |
|
|
217,898 |
|
|
|
48,486 |
|
|
|
(2,816 |
) |
|
|
263,568 |
|
For the year ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Point expenses (1) |
|
|
60,195 |
|
|
|
— |
|
|
|
— |
|
|
|
60,195 |
|
Settlement related cost (2) |
|
|
37,817 |
|
|
|
11,713 |
|
|
|
(799 |
) |
|
|
48,731 |
|
Employee benefit expenses |
|
|
36,790 |
|
|
|
10,865 |
|
|
|
(14 |
) |
|
|
47,641 |
|
Professional and outsourcing services expenses |
|
|
20,336 |
|
|
|
8,120 |
|
|
|
(357 |
) |
|
|
28,099 |
|
Provision for loss allowance |
|
|
23,861 |
|
|
|
1,062 |
|
|
|
— |
|
|
|
24,923 |
|
Other operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
17,018 |
|
|
|
6,740 |
|
|
|
— |
|
|
|
23,758 |
|
License fees |
|
|
18,060 |
|
|
|
839 |
|
|
|
— |
|
|
|
18,899 |
|
Interest expenses |
|
|
3,920 |
|
|
|
6,997 |
|
|
|
(327 |
) |
|
|
10,590 |
|
Advertising and promotion expenses |
|
|
7,281 |
|
|
|
3,028 |
|
|
|
(303 |
) |
|
|
10,006 |
|
Tax and charges |
|
|
3,889 |
|
|
|
2,054 |
|
|
|
— |
|
|
|
5,943 |
|
Amortization of contract cost |
|
|
1,724 |
|
|
|
— |
|
|
|
— |
|
|
|
1,724 |
|
Other |
|
|
15,831 |
|
|
|
5,361 |
|
|
|
(1,121 |
) |
|
|
20,071 |
|
Subtotal |
|
|
67,723 |
|
|
|
25,019 |
|
|
|
(1,751 |
) |
|
|
90,991 |
|
Total |
|
|
246,722 |
|
|
|
56,779 |
|
|
|
(2,921 |
) |
|
|
300,580 |
|
23
Exhibit 99.1
For the three months ended March 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Point expenses (1) |
|
|
13,028 |
|
|
|
— |
|
|
|
— |
|
|
|
13,028 |
|
Settlement related cost (2) |
|
|
8,667 |
|
|
|
2,674 |
|
|
|
(148 |
) |
|
|
11,193 |
|
Employee benefit expenses |
|
|
8,410 |
|
|
|
2,457 |
|
|
|
— |
|
|
|
10,867 |
|
Professional and outsourcing services expenses |
|
|
5,496 |
|
|
|
2,215 |
|
|
|
(35 |
) |
|
|
7,676 |
|
Provision for loss allowance |
|
|
6,527 |
|
|
|
174 |
|
|
|
— |
|
|
|
6,701 |
|
Other operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
4,032 |
|
|
|
1,575 |
|
|
|
— |
|
|
|
5,607 |
|
License fees |
|
|
4,668 |
|
|
|
— |
|
|
|
— |
|
|
|
4,668 |
|
Interest expenses |
|
|
625 |
|
|
|
937 |
|
|
|
(31 |
) |
|
|
1,531 |
|
Advertising and promotion expenses |
|
|
2,426 |
|
|
|
1,493 |
|
|
|
(188 |
) |
|
|
3,731 |
|
Tax and charges |
|
|
1,284 |
|
|
|
338 |
|
|
|
— |
|
|
|
1,622 |
|
Amortization of contract cost |
|
|
349 |
|
|
|
— |
|
|
|
— |
|
|
|
349 |
|
Other |
|
|
3,238 |
|
|
|
1,374 |
|
|
|
(280 |
) |
|
|
4,332 |
|
Subtotal |
|
|
16,622 |
|
|
|
5,717 |
|
|
|
(499 |
) |
|
|
21,840 |
|
Total |
|
|
58,750 |
|
|
|
13,237 |
|
|
|
(682 |
) |
|
|
71,305 |
|
For the three months ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(In millions of yen) |
|
|||||||||||||
|
|
Payment |
|
|
Financial |
|
|
Inter-segment |
|
|
Consolidated |
|
||||
Point expenses (1) |
|
|
15,707 |
|
|
|
— |
|
|
|
— |
|
|
|
15,707 |
|
Settlement related cost (2) |
|
|
9,651 |
|
|
|
2,940 |
|
|
|
(208 |
) |
|
|
12,383 |
|
Employee benefit expenses |
|
|
11,307 |
|
|
|
3,527 |
|
|
|
(3 |
) |
|
|
14,831 |
|
Professional and outsourcing services expenses |
|
|
5,108 |
|
|
|
1,803 |
|
|
|
(112 |
) |
|
|
6,799 |
|
Provision for loss allowance |
|
|
7,128 |
|
|
|
399 |
|
|
|
— |
|
|
|
7,527 |
|
Other operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
4,573 |
|
|
|
1,635 |
|
|
|
— |
|
|
|
6,208 |
|
License fees |
|
|
4,645 |
|
|
|
270 |
|
|
|
— |
|
|
|
4,915 |
|
Interest expenses |
|
|
1,441 |
|
|
|
2,140 |
|
|
|
(238 |
) |
|
|
3,343 |
|
Advertising and promotion expenses |
|
|
2,251 |
|
|
|
666 |
|
|
|
(67 |
) |
|
|
2,850 |
|
Tax and charges |
|
|
1,975 |
|
|
|
442 |
|
|
|
— |
|
|
|
2,417 |
|
Amortization of contract cost |
|
|
481 |
|
|
|
— |
|
|
|
— |
|
|
|
481 |
|
Other |
|
|
4,486 |
|
|
|
1,727 |
|
|
|
(564 |
) |
|
|
5,649 |
|
Subtotal |
|
|
19,852 |
|
|
|
6,880 |
|
|
|
(869 |
) |
|
|
25,863 |
|
Total |
|
|
68,753 |
|
|
|
15,549 |
|
|
|
(1,192 |
) |
|
|
83,110 |
|
(1) Point expenses are incurred primarily when the Group grants reward points to PayPay User through various reward programs, which PayPay users can use reward points at the merchants to pay off balance due in a purchase transaction.
(2) Settlement related cost includes fees paid to banks for users to charge their PayPay Balance from their bank accounts and brand or network fees paid to international card brands. Settlement related cost also includes interbank transaction fees.
24