FIT EASY Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Revenue	10,778	9,732	6,673	4,481	3,145
Revenue Growth (YoY)	49.99%	45.82%	48.92%	42.48%	-
Cost of Revenue	6,991	6,278	4,340	2,921	2,397
Gross Profit	3,787	3,454	2,333	1,561	748.28
Selling, General & Admin	1,270	1,110	681.86	447.39	290.19
Operating Expenses	1,302	1,142	701.33	447.39	290.19
Operating Income	2,485	2,312	1,632	1,113	458.1
Interest Expense	-5.93	-6.3	-13.62	-20.1	-22.25
Interest & Investment Income	8.8	6.97	4.02	2.24	2.29
Other Non Operating Income (Expenses)	8.92	5.67	-21.34	-0.82	4.84
EBT Excluding Unusual Items	2,497	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	2,497	2,318	1,601	1,094	49.27
Income Tax Expense	838.46	789.31	518.63	371.34	12.47
Net Income	1,658	1,529	1,082	722.44	36.81
Net Income to Common	1,658	1,529	1,082	722.44	36.81
Net Income Growth	43.92%	41.28%	49.79%	1862.84%	-
Shares Outstanding (Basic)	16	16	15	15	10
Shares Outstanding (Diluted)	17	16	16	15	10
Shares Change (YoY)	3.87%	4.35%	5.15%	49.20%	-
EPS (Basic)	103.15	96.11	71.24	48.36	3.68
EPS (Diluted)	100.19	93.26	68.88	48.36	3.68
EPS Growth	38.57%	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	25.000	14.000	-	-
Dividend Growth	78.57%	78.57%	-	-	-
Gross Margin	35.14%	35.49%	34.96%	34.83%	23.79%
Operating Margin	23.06%	23.76%	24.45%	24.84%	14.56%
Profit Margin	15.39%	15.71%	16.21%	16.12%	1.17%
Free Cash Flow Margin	-	6.14%	19.73%	14.67%	20.10%
EBITDA	2,672	2,499	1,821	1,263	705.27
EBITDA Margin	24.79%	25.68%	27.29%	28.18%	22.42%
D&A For EBITDA	187.08	187.59	189.63	149.58	247.17
EBIT	2,485	2,312	1,632	1,113	458.1
EBIT Margin	23.06%	23.76%	24.45%	24.84%	14.56%
Effective Tax Rate	33.58%	34.05%	32.40%	33.95%	25.30%
Advertising Expenses	-	247.85	145.43	-	-

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.