FIT EASY Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Revenue	9,732	6,673	4,481	3,145
Revenue Growth (YoY)	45.82%	48.92%	42.48%	-
Cost of Revenue	6,278	4,340	2,921	2,397
Gross Profit	3,454	2,333	1,561	748.28
Selling, General & Admin	1,142	701.33	447.39	290.19
Operating Expenses	1,142	701.33	447.39	290.19
Operating Income	2,312	1,632	1,113	458.1
Interest Expense	-6.3	-13.62	-20.1	-22.25
Interest & Investment Income	6.97	4.02	2.24	2.29
Other Non Operating Income (Expenses)	5.67	-21.34	-0.82	4.84
EBT Excluding Unusual Items	2,318	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	2,318	1,601	1,094	49.27
Income Tax Expense	789.31	518.63	371.34	12.47
Net Income	1,529	1,082	722.44	36.81
Net Income to Common	1,529	1,082	722.44	36.81
Net Income Growth	41.28%	49.79%	1862.84%	-
Shares Outstanding (Basic)	16	15	15	10
Shares Outstanding (Diluted)	16	16	15	10
Shares Change (YoY)	4.35%	5.15%	49.20%	-
EPS (Basic)	96.11	71.24	48.36	3.68
EPS (Diluted)	93.26	68.88	48.36	3.68
EPS Growth	35.39%	42.44%	1215.59%	-
Free Cash Flow	597.99	1,317	657.56	632.16
Free Cash Flow Per Share	36.48	83.83	44.01	63.13
Dividend Per Share	25.000	14.000	-	-
Dividend Growth	78.57%	-	-	-
Gross Margin	35.49%	34.96%	34.83%	23.79%
Operating Margin	23.76%	24.45%	24.84%	14.56%
Profit Margin	15.71%	16.21%	16.12%	1.17%
Free Cash Flow Margin	6.14%	19.73%	14.67%	20.10%
EBITDA	2,516	1,821	1,263	705.27
EBITDA Margin	25.85%	27.29%	28.18%	22.42%
D&A For EBITDA	203.95	189.63	149.58	247.17
EBIT	2,312	1,632	1,113	458.1
EBIT Margin	23.76%	24.45%	24.84%	14.56%
Effective Tax Rate	34.05%	32.40%	33.95%	25.30%

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.