FKSE:231A Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Jun '25 Jun 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	4,571	4,313	2,814
Revenue Growth (YoY)	62.44%	53.27%	-
Cost of Revenue	3,465	3,309	2,123
Gross Profit	1,106	1,004	691
Selling, General & Admin	519	496	335
Operating Expenses	532	509	353
Operating Income	574	495	338
Other Non Operating Income (Expenses)	-8	-2	4
EBT Excluding Unusual Items	566	493	342
Gain (Loss) on Sale of Assets	7	9	-
Other Unusual Items	-6	-	18
Pretax Income	567	502	360
Income Tax Expense	193	177	113
Net Income	374	325	247
Net Income to Common	374	325	247
Net Income Growth	51.42%	31.58%	-
Shares Outstanding (Basic)	2	2	2
Shares Outstanding (Diluted)	2	2	2
Shares Change (YoY)	14.66%	1.67%	-
EPS (Basic)	154.22	150.30	115.97
EPS (Diluted)	153.34	150.30	115.97
EPS Growth	32.22%	29.60%	-
Free Cash Flow	-	618	-
Free Cash Flow Per Share	-	285.41	-
Dividend Per Share	45.200	45.200	-
Gross Margin	24.20%	23.28%	24.56%
Operating Margin	12.56%	11.48%	12.01%
Profit Margin	8.18%	7.54%	8.78%
Free Cash Flow Margin	-	14.33%	-
EBITDA	-	521	356
EBITDA Margin	-	12.08%	12.65%
D&A For EBITDA	-	26	18
EBIT	574	495	338
EBIT Margin	12.56%	11.48%	12.01%
Effective Tax Rate	34.04%	35.26%	31.39%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.