FIT EASY Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jan '25 Jan 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Revenue	7,186	6,673	4,481	3,145
Revenue Growth (YoY)	-	48.92%	42.48%	-
Cost of Revenue	4,692	4,340	2,921	2,397
Gross Profit	2,494	2,333	1,561	748.28
Selling, General & Admin	764.96	701.33	447.39	290.19
Operating Expenses	764.96	701.33	447.39	290.19
Operating Income	1,729	1,632	1,113	458.1
Interest Expense	-11.63	-13.62	-20.1	-22.25
Interest & Investment Income	3.7	4.02	2.24	2.29
Other Non Operating Income (Expenses)	-19.21	-21.34	-0.82	4.84
EBT Excluding Unusual Items	1,702	1,601	1,095	442.98
Merger & Restructuring Charges	-	-	-	-7.07
Gain (Loss) on Sale of Assets	-	-	-0.64	1.7
Asset Writedown	-	-	-0.26	-388.33
Pretax Income	1,702	1,601	1,094	49.27
Income Tax Expense	549.64	518.63	371.34	12.47
Net Income	1,152	1,082	722.44	36.81
Net Income to Common	1,152	1,082	722.44	36.81
Net Income Growth	-	49.79%	1862.84%	-
Shares Outstanding (Basic)	15	15	15	10
Shares Outstanding (Diluted)	16	16	15	10
Shares Change (YoY)	-	5.15%	49.20%	-
EPS (Basic)	74.74	71.24	48.36	3.68
EPS (Diluted)	72.31	68.88	48.36	3.68
EPS Growth	-	42.44%	1215.59%	-
Free Cash Flow	-	1,317	657.56	632.16
Free Cash Flow Per Share	-	83.83	44.01	63.13
Dividend Per Share	14.000	14.000	-	-
Gross Margin	34.71%	34.96%	34.83%	23.79%
Operating Margin	24.06%	24.45%	24.84%	14.56%
Profit Margin	16.03%	16.21%	16.12%	1.17%
Free Cash Flow Margin	-	19.73%	14.67%	20.10%
EBITDA	1,922	1,821	1,263	705.27
EBITDA Margin	26.75%	27.29%	28.18%	22.42%
D&A For EBITDA	193.15	189.63	149.58	247.17
EBIT	1,729	1,632	1,113	458.1
EBIT Margin	24.06%	24.45%	24.84%	14.56%
Effective Tax Rate	32.30%	32.40%	33.95%	25.30%

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.