Gifu landscape architect Co., Ltd. (TYO:1438)

Gifu landscape architect Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	6,271	5,198	5,002	4,851	4,309
Revenue Growth (YoY)	20.64%	3.92%	3.11%	12.58%	11.83%
Cost of Revenue	4,472	3,692	3,630	3,533	3,092
Gross Profit	1,799	1,506	1,372	1,318	1,217
Selling, General & Admin	1,260	1,059	982	934	904
Operating Expenses	1,261	1,059	982	934	904
Operating Income	538	447	390	384	313
Interest Expense	-1	-	-	-	-1
Interest & Investment Income	6	5	4	4	3
Other Non Operating Income (Expenses)	5	3	3	-11	30
EBT Excluding Unusual Items	548	455	397	377	345
Gain (Loss) on Sale of Investments	-	-	-	-12	-1
Gain (Loss) on Sale of Assets	-	-	-	4	-
Asset Writedown	-4	-	-	-	-14
Pretax Income	544	455	397	369	330
Income Tax Expense	160	115	99	122	109
Net Income	384	340	298	247	221
Net Income to Common	384	340	298	247	221
Net Income Growth	12.94%	14.09%	20.65%	11.77%	11.05%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	0.40%	0.61%	0.28%	0.29%	7.80%
EPS (Basic)	118.44	105.70	93.01	77.11	68.99
EPS (Diluted)	117.85	104.76	92.49	76.70	68.81
EPS Growth	12.50%	13.27%	20.59%	11.47%	3.02%
Free Cash Flow	306	645	183	-193	290
Free Cash Flow Per Share	93.78	198.47	56.65	-59.92	90.29
Dividend Per Share	36.000	30.000	20.000	20.000	-
Dividend Growth	20.00%	50.00%	-	-	-
Gross Margin	28.69%	28.97%	27.43%	27.17%	28.24%
Operating Margin	8.58%	8.60%	7.80%	7.92%	7.26%
Profit Margin	6.12%	6.54%	5.96%	5.09%	5.13%
Free Cash Flow Margin	4.88%	12.41%	3.66%	-3.98%	6.73%
EBITDA	576	490	445	425	348
EBITDA Margin	9.19%	9.43%	8.90%	8.76%	8.08%
D&A For EBITDA	38	43	55	41	35
EBIT	538	447	390	384	313
EBIT Margin	8.58%	8.60%	7.80%	7.92%	7.26%
Effective Tax Rate	29.41%	25.27%	24.94%	33.06%	33.03%

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