FRA:8BQ Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Rental Revenue	80,229	78,622	77,287	75,623	75,584
Gain (Loss) on Sale of Assets (Rev)	6,599	5,835	6,345	920.82	-
Other Revenue	-	0	0	0	-
Total Revenue	86,828	84,457	83,632	76,543	75,584
Revenue Growth (YoY	2.81%	0.99%	9.26%	1.27%	1.45%
Property Expenses	43,265	42,693	41,940	39,885	39,028
Selling, General & Administrative	336.71	351.76	347.3	344.46	351.49
Other Operating Expenses	1,083	1,054	1,055	891.39	848.01
Total Operating Expenses	49,929	49,343	48,586	46,366	45,472
Operating Income	36,899	35,114	35,045	30,178	30,112
Interest Expense	-4,878	-4,457	-4,372	-4,407	-4,626
Interest & Investment Income	75.01	10.22	9.62	6.61	6.08
Other Non-Operating Income	-9.36	-18.35	-3.03	-5.03	-8.51
EBT Excluding Unusual Items	32,086	30,648	30,680	25,773	25,484
Other Unusual Items	4.99	-	17.91	109.13	-31
Pretax Income	32,091	30,648	30,698	25,882	25,453
Income Tax Expense	1.21	1.21	2.56	4.85	2.25
Net Income	32,090	30,647	30,695	25,877	25,451
Net Income to Common	32,090	30,647	30,695	25,877	25,451
Net Income Growth	4.71%	-0.16%	18.62%	1.67%	1.85%
Basic Shares Outstanding	5	5	5	5	5
Diluted Shares Outstanding	5	5	5	5	5
Shares Change (YoY)	-1.27%	-0.10%	-	-	1.10%
EPS (Basic)	6900.24	6506.40	6509.89	5487.96	5397.60
EPS (Diluted)	6900.24	6506.40	6509.89	5487.96	5397.60
EPS Growth	6.05%	-0.05%	18.62%	1.67%	0.74%
Dividend Per Share	6995.000	6353.000	6714.000	6544.000	6618.000
Dividend Growth	10.11%	-5.38%	2.60%	-1.12%	0.33%
Operating Margin	42.50%	41.58%	41.91%	39.43%	39.84%
Profit Margin	36.96%	36.29%	36.70%	33.81%	33.67%
EBITDA	53,733	51,896	51,745	46,771	46,427
EBITDA Margin	61.88%	61.45%	61.87%	61.10%	61.42%
D&A For Ebitda	16,834	16,783	16,699	16,594	16,315
EBIT	36,899	35,114	35,045	30,178	30,112
EBIT Margin	42.50%	41.58%	41.91%	39.43%	39.84%
Funds From Operations (FFO)	-	-	-	-	41,818
Adjusted Funds From Operations (AFFO)	-	-	-	-	41,818
FFO Payout Ratio	-	-	-	-	61.72%
Effective Tax Rate	0.00%	0.00%	0.01%	0.02%	0.01%
Revenue as Reported	86,828	84,457	83,632	76,543	75,584

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