Eternal Hospitality Group Income Statement

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

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '25 Apr 30, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Revenue	44,824	41,914	33,449	20,288	15,590
Revenue Growth (YoY)	11.52%	25.31%	64.87%	30.14%	-
Cost of Revenue	13,941	12,828	10,006	5,980	4,806
Gross Profit	30,883	29,086	23,443	14,308	10,784
Selling, General & Admin	27,433	24,963	21,241	15,905	14,379
Other Operating Expenses	3	3	10	-1	43
Operating Expenses	28,307	25,837	22,025	16,741	15,447
Operating Income	2,575	3,249	1,418	-2,433	-4,663
Interest Expense	-22.28	-14	-16	-24	-50
Currency Exchange Gain (Loss)	-27.97	3	8	-	-
Other Non Operating Income (Expenses)	-11.59	19	16	4,424	4,398
EBT Excluding Unusual Items	2,512	3,257	1,426	1,967	-315
Gain (Loss) on Sale of Assets	3.07	4	10	-	-
Asset Writedown	-98.2	-101	-420	-126	-318
Other Unusual Items	-1	-1	31	-	38
Pretax Income	2,417	3,159	1,047	1,841	-595
Income Tax Expense	888.47	1,032	431	707	-129
Net Income	1,529	2,127	616	1,134	-466
Net Income to Common	1,529	2,127	616	1,134	-466
Net Income Growth	-20.14%	245.29%	-45.68%	-	-
Shares Outstanding (Basic)	12	12	12	12	12
Shares Outstanding (Diluted)	12	12	12	12	12
Shares Change (YoY)	-0.47%	-0.05%	0.01%	0.01%	-
EPS (Basic)	132.47	183.64	53.16	97.86	-40.22
EPS (Diluted)	132.47	183.64	53.16	97.86	-40.22
EPS Growth	-19.79%	245.47%	-45.68%	-	-
Free Cash Flow	-	2,887	917	5,588	-2,742
Free Cash Flow Per Share	-	249.25	79.13	482.22	-236.63
Dividend Per Share	46.000	29.000	10.000	4.000	-
Dividend Growth	283.33%	190.00%	150.00%	-	-
Gross Margin	-	69.39%	70.09%	70.52%	69.17%
Operating Margin	5.75%	7.75%	4.24%	-11.99%	-29.91%
Profit Margin	3.41%	5.08%	1.84%	5.59%	-2.99%
Free Cash Flow Margin	-	6.89%	2.74%	27.54%	-17.59%
EBITDA	3,570	4,163	2,224	-1,581	-3,622
EBITDA Margin	-	9.93%	6.65%	-7.79%	-23.23%
D&A For EBITDA	995	914	806	852	1,041
EBIT	2,575	3,249	1,418	-2,433	-4,663
EBIT Margin	-	7.75%	4.24%	-11.99%	-29.91%
Effective Tax Rate	-	32.67%	41.16%	38.40%	-

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.