Growth X Partners,Inc. (TYO:244A)

Growth X Partners,Inc. Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Revenue	4,757	4,422	3,736	3,293	614.56	536.79
Revenue Growth (YoY)	-	18.36%	13.45%	435.83%	14.49%	-21.87%
Cost of Revenue	2,541	2,474	2,088	1,879	29.72	25.96
Gross Profit	2,216	1,948	1,648	1,414	584.84	510.83
Selling, General & Admin	1,512	1,345	1,261	1,122	-	-
Other Operating Expenses	-	-	-	-	462.43	409.59
Operating Expenses	1,512	1,345	1,261	1,122	510.22	441.63
Operating Income	704	603	387	292	74.62	69.2
Interest Expense	-6	-8	-9	-9	-11.02	-11.89
Interest & Investment Income	4	3	2	2	-	-
Earnings From Equity Investments	-	-	1	2	-	-
Other Non Operating Income (Expenses)	24	13	16	25	40.1	-43.96
EBT Excluding Unusual Items	726	611	397	312	103.69	13.35
Gain (Loss) on Sale of Investments	-	-	5	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	4	-	-
Asset Writedown	-	-	-	-3	-	-
Other Unusual Items	-	-	-	-5	-	-
Pretax Income	726	611	402	308	103.69	13.35
Income Tax Expense	234	194	123	106	13.17	-39.41
Net Income to Company	-	417	279	202	-	-
Net Income	492	417	279	202	90.52	52.76
Net Income to Common	492	417	279	202	90.52	52.76
Net Income Growth	-	49.46%	38.12%	123.15%	71.56%	4242.63%
Shares Outstanding (Basic)	3	3	3	3	-	-
Shares Outstanding (Diluted)	3	3	3	3	-	-
Shares Change (YoY)	-	0.10%	0.31%	-	-	-
EPS (Basic)	158.17	153.73	102.95	74.77	-	-
EPS (Diluted)	150.14	153.73	102.95	74.77	-	-
EPS Growth	-	49.32%	37.70%	-	-	-
Free Cash Flow	-	541	-	-	-	-
Free Cash Flow Per Share	-	199.44	-	-	-	-
Gross Margin	46.58%	44.05%	44.11%	42.94%	95.17%	95.16%
Operating Margin	14.80%	13.64%	10.36%	8.87%	12.14%	12.89%
Profit Margin	10.34%	9.43%	7.47%	6.13%	14.73%	9.83%
Free Cash Flow Margin	-	12.23%	-	-	-	-
EBITDA	-	638	-	-	122.41	101.24
EBITDA Margin	-	14.43%	-	-	19.92%	18.86%
D&A For EBITDA	-	35	-	-	-	-
EBIT	704	603	387	292	74.62	69.2
EBIT Margin	14.80%	13.64%	10.36%	8.87%	12.14%	12.89%
Effective Tax Rate	32.23%	31.75%	30.60%	34.42%	-	-

Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.