Growth X Partners,Inc. Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	5,089	5,086	4,422	3,736	3,293	614.56
Revenue Growth (YoY)	36.22%	15.02%	18.36%	13.45%	435.83%	14.49%
Cost of Revenue	2,769	2,749	2,474	2,088	1,879	29.72
Gross Profit	2,320	2,337	1,948	1,648	1,414	584.84
Selling, General & Admin	1,605	1,563	1,345	1,261	1,122	-
Other Operating Expenses	-	-	-	-	-	462.43
Operating Expenses	1,605	1,563	1,345	1,261	1,122	510.22
Operating Income	715	774	603	387	292	74.62
Interest Expense	-3	-5	-8	-9	-9	-11.02
Interest & Investment Income	5	5	3	2	2	-
Earnings From Equity Investments	-	-	-	1	2	-
Other Non Operating Income (Expenses)	128	96	13	16	25	40.1
EBT Excluding Unusual Items	845	870	611	397	312	103.69
Gain (Loss) on Sale of Investments	-	-	-	5	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	4	-
Asset Writedown	-	-	-	-	-3	-
Other Unusual Items	-	-	-	-	-5	-
Pretax Income	845	870	611	402	308	103.69
Income Tax Expense	267	272	194	123	106	13.17
Earnings From Continuing Operations	578	598	417	279	202	90.52
Net Income to Company	-	598	417	279	202	-
Minority Interest in Earnings	2	2	-	-	-	-
Net Income	580	600	417	279	202	90.52
Net Income to Common	580	600	417	279	202	90.52
Net Income Growth	107.89%	43.89%	49.46%	38.12%	123.15%	71.56%
Shares Outstanding (Basic)	3	3	3	3	3	-
Shares Outstanding (Diluted)	4	3	3	3	3	-
Shares Change (YoY)	30.00%	28.33%	0.10%	0.31%	-	-
EPS (Basic)	174.39	183.83	153.73	102.95	74.77	-
EPS (Diluted)	164.69	172.43	153.73	102.95	74.77	-
EPS Growth	59.97%	12.16%	49.32%	37.70%	-	-
Free Cash Flow	-	541	541	-	-	-
Free Cash Flow Per Share	-	155.41	199.44	-	-	-
Gross Margin	45.59%	45.95%	44.05%	44.11%	42.94%	95.17%
Operating Margin	14.05%	15.22%	13.64%	10.36%	8.87%	12.14%
Profit Margin	11.40%	11.80%	9.43%	7.47%	6.13%	14.73%
Free Cash Flow Margin	-	10.64%	12.23%	-	-	-
EBITDA	748.75	808	638	-	-	122.41
EBITDA Margin	14.71%	15.89%	14.43%	-	-	19.92%
D&A For EBITDA	33.75	34	35	-	-	-
EBIT	715	774	603	387	292	74.62
EBIT Margin	14.05%	15.22%	13.64%	10.36%	8.87%	12.14%
Effective Tax Rate	31.60%	31.26%	31.75%	30.60%	34.42%	-

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.