Good Com Asset Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	54,581	59,753	22,190	40,048	34,216
Revenue Growth (YoY)	-8.66%	169.28%	-44.59%	17.04%	29.98%
Cost of Revenue	46,703	50,861	16,622	32,443	28,107
Gross Profit	7,878	8,892	5,568	7,605	6,109
Selling, General & Admin	3,917	2,804	2,967	2,677	2,230
Other Operating Expenses	1,026	637	460	316	442
Operating Expenses	4,943	3,441	3,427	2,993	2,672
Operating Income	2,935	5,451	2,141	4,612	3,437
Interest Expense	-405	-529	-305	-141	-182
Interest & Investment Income	9	1	1	-	-
Other Non Operating Income (Expenses)	47	14	-49	-130	-91
EBT Excluding Unusual Items	2,586	4,937	1,788	4,341	3,164
Gain (Loss) on Sale of Investments	46	-5	-22	-	-
Gain (Loss) on Sale of Assets	1	-	-	-	-
Asset Writedown	-	-8	-92	-94	-182
Other Unusual Items	-	-1	-2	-	-
Pretax Income	2,633	4,923	1,672	4,247	2,982
Income Tax Expense	1,113	1,603	642	1,389	1,020
Earnings From Continuing Operations	1,520	3,320	1,030	2,858	1,962
Minority Interest in Earnings	1	-	-	-	-
Net Income	1,521	3,320	1,030	2,858	1,962
Net Income to Common	1,521	3,320	1,030	2,858	1,962
Net Income Growth	-54.19%	222.33%	-63.96%	45.67%	7.45%
Shares Outstanding (Basic)	29	29	29	29	29
Shares Outstanding (Diluted)	29	29	29	29	29
Shares Change (YoY)	-0.94%	0.07%	0.09%	-1.40%	-2.22%
EPS (Basic)	53.29	115.25	35.79	99.57	67.51
EPS (Diluted)	53.28	115.21	35.77	99.34	67.24
EPS Growth	-53.75%	222.09%	-63.99%	47.74%	9.87%
Free Cash Flow	-1,102	25,845	-33,193	3,481	9,662
Free Cash Flow Per Share	-38.60	896.86	-1152.60	120.98	331.11
Dividend Per Share	-	41.000	35.000	28.500	21.500
Dividend Growth	-	17.14%	22.81%	32.56%	26.47%
Gross Margin	14.43%	14.88%	25.09%	18.99%	17.85%
Operating Margin	5.38%	9.12%	9.65%	11.52%	10.04%
Profit Margin	2.79%	5.56%	4.64%	7.14%	5.73%
Free Cash Flow Margin	-2.02%	43.25%	-149.58%	8.69%	28.24%
EBITDA	3,038	5,611	2,286	4,775	3,681
EBITDA Margin	5.57%	9.39%	10.30%	11.92%	10.76%
D&A For EBITDA	103	160	145	163	244
EBIT	2,935	5,451	2,141	4,612	3,437
EBIT Margin	5.38%	9.12%	9.65%	11.52%	10.04%
Effective Tax Rate	42.27%	32.56%	38.40%	32.70%	34.21%
Advertising Expenses	504	207	460	681	355

Source: S&P Global Market Intelligence. Standard template. Financial Sources.