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	Feb '26 Feb 28, 2026	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	5,044	5,086	4,422	3,736	3,293	614.56
Revenue Growth (YoY)	14.07%	15.02%	18.36%	13.45%	435.83%	14.49%
Cost of Revenue	2,798	2,749	2,474	2,088	1,879	29.72
Gross Profit	2,246	2,337	1,948	1,648	1,414	584.84
Selling, General & Admin	1,625	1,563	1,345	1,261	1,122	-
Other Operating Expenses	-	-	-	-	-	462.43
Operating Expenses	1,625	1,563	1,345	1,261	1,122	510.22
Operating Income	621	774	603	387	292	74.62
Interest Expense	-3	-5	-8	-9	-9	-11.02
Interest & Investment Income	6	5	3	2	2	-
Earnings From Equity Investments	-	-	-	1	2	-
Other Non Operating Income (Expenses)	109	96	13	16	25	40.1
EBT Excluding Unusual Items	731	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	731	870	611	402	308	103.69
Income Tax Expense	233	272	194	123	106	13.17
Earnings From Continuing Operations	498	598	417	279	202	90.52
Net Income to Company	-	598	417	279	202	-
Minority Interest in Earnings	2	2	-	-	-	-
Net Income	500	600	417	279	202	90.52
Net Income to Common	500	600	417	279	202	90.52
Net Income Growth	19.90%	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)	29.82%	28.33%	0.10%	0.31%	-	-
EPS (Basic)	149.80	183.83	153.73	102.95	74.77	-
EPS (Diluted)	141.97	172.43	153.73	102.95	74.77	-
EPS Growth	-7.65%	12.16%	49.32%	37.70%	-	-
Free Cash Flow	601	541	541	-	-	-
Free Cash Flow Per Share	170.67	155.41	199.44	-	-	-
Gross Margin	44.53%	45.95%	44.05%	44.11%	42.94%	95.17%
Operating Margin	12.31%	15.22%	13.64%	10.36%	8.87%	12.14%
Profit Margin	9.91%	11.80%	9.43%	7.47%	6.13%	14.73%
Free Cash Flow Margin	11.92%	10.64%	12.23%	-	-	-
EBITDA	657	808	638	-	-	122.41
EBITDA Margin	13.03%	15.89%	14.43%	-	-	19.92%
D&A For EBITDA	36	34	35	-	-	-
EBIT	621	774	603	387	292	74.62
EBIT Margin	12.31%	15.22%	13.64%	10.36%	8.87%	12.14%
Effective Tax Rate	31.87%	31.26%	31.75%	30.60%	34.42%	-

Updated Feb 28, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.