Early Age Co., Ltd. (TYO:3248)
Japan · Delayed Price · Currency is JPY 863.00
+1.00 (0.12%)
Jun 4, 2026, 1:42 PM JST
Early Age 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 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Oct '21 Oct 31, 2021 |
| 3,398 | 3,289 | 4,725 | 3,440 | 3,699 | 3,341 | |
Revenue Growth (YoY) | -30.51% | -30.39% | 37.35% | -7.00% | 10.71% | -6.31% |
Cost of Revenue | 2,320 | 2,252 | 3,254 | 2,375 | 2,546 | 2,341 |
Gross Profit | 1,078 | 1,037 | 1,471 | 1,065 | 1,153 | 1,000 |
Selling, General & Admin | 413 | 411 | 447 | 405 | 409 | 428 |
Other Operating Expenses | 120 | 120 | 133 | 112 | 116 | 121 |
Operating Expenses | 533 | 531 | 580 | 517 | 525 | 549 |
Operating Income | 545 | 506 | 891 | 548 | 628 | 451 |
Interest Expense | -114 | -106 | -76 | -70 | -69 | -70 |
Interest & Investment Income | 2 | 2 | - | - | - | - |
Other Non Operating Income (Expenses) | 6 | 2 | -1 | -2 | 11 | - |
EBT Excluding Unusual Items | 439 | 404 | 814 | 476 | 570 | 381 |
Gain (Loss) on Sale of Assets | - | - | 3 | - | - | - |
Pretax Income | 439 | 404 | 817 | 476 | 570 | 381 |
Income Tax Expense | 134 | 124 | 288 | 150 | 195 | 123 |
Net Income | 305 | 280 | 529 | 326 | 375 | 258 |
Net Income to Common | 305 | 280 | 529 | 326 | 375 | 258 |
Net Income Growth | -43.31% | -47.07% | 62.27% | -13.07% | 45.35% | -14.57% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change (YoY) | - | - | - | - | - | -0.00% |
EPS (Basic) | 95.89 | 88.03 | 166.31 | 102.49 | 117.89 | 81.11 |
EPS (Diluted) | 95.89 | 88.03 | 166.31 | 102.49 | 117.89 | 81.11 |
EPS Growth | -43.31% | -47.07% | 62.27% | -13.07% | 45.35% | -14.57% |
Free Cash Flow | - | -1,245 | 853 | -56 | 721 | -937 |
Free Cash Flow Per Share | - | -391.41 | 268.17 | -17.61 | 226.67 | -294.58 |
Dividend Per Share | 36.000 | 36.000 | 36.000 | 33.000 | 31.000 | 28.000 |
Dividend Growth | - | - | 9.09% | 6.45% | 10.71% | - |
Gross Margin | 31.72% | 31.53% | 31.13% | 30.96% | 31.17% | 29.93% |
Operating Margin | 16.04% | 15.38% | 18.86% | 15.93% | 16.98% | 13.50% |
Profit Margin | 8.98% | 8.51% | 11.20% | 9.48% | 10.14% | 7.72% |
Free Cash Flow Margin | - | -37.85% | 18.05% | -1.63% | 19.49% | -28.04% |
EBITDA | 783.5 | 741 | 1,112 | 748 | 832 | 636 |
EBITDA Margin | 23.06% | 22.53% | 23.53% | 21.74% | 22.49% | 19.04% |
D&A For EBITDA | 238.5 | 235 | 221 | 200 | 204 | 185 |
EBIT | 545 | 506 | 891 | 548 | 628 | 451 |
EBIT Margin | 16.04% | 15.38% | 18.86% | 15.93% | 16.98% | 13.50% |
Effective Tax Rate | 30.52% | 30.69% | 35.25% | 31.51% | 34.21% | 32.28% |