Azoom Co.,Ltd Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	14,220	13,479	10,541	8,273	6,417	4,974
Revenue Growth (YoY)	27.57%	27.87%	27.41%	28.92%	29.01%	30.41%
Cost of Revenue	8,273	7,783	6,125	4,765	3,688	2,868
Gross Profit	5,947	5,696	4,416	3,508	2,729	2,106
Selling, General & Admin	3,205	3,073	2,570	2,211	1,844	1,591
Operating Expenses	3,205	3,083	2,588	2,226	1,850	1,598
Operating Income	2,742	2,613	1,828	1,282	879	508
Interest & Investment Income	5.71	5	-	-	-	-
Currency Exchange Gain (Loss)	-3.02	-1	-3	-1	-4	-1
Other Non Operating Income (Expenses)	-11.2	-12	3	-3	-5	-2
EBT Excluding Unusual Items	2,732	2,605	1,828	1,278	870	505
Asset Writedown	-	-48	-	-	-	-
Pretax Income	2,683	2,557	1,828	1,278	870	505
Income Tax Expense	737.09	725	540	399	272	179
Earnings From Continuing Operations	1,946	1,832	1,288	879	598	326
Minority Interest in Earnings	-4.92	-1	-	-1	-1	-
Net Income	1,941	1,831	1,288	878	597	326
Net Income to Common	1,941	1,831	1,288	878	597	326
Net Income Growth	41.58%	42.16%	46.70%	47.07%	83.13%	134.53%
Shares Outstanding (Basic)	12	12	12	12	12	12
Shares Outstanding (Diluted)	12	12	12	12	12	12
Shares Change (YoY)	1.65%	0.86%	0.02%	-0.04%	0.21%	0.29%
EPS (Basic)	161.24	153.55	109.07	74.53	50.91	28.19
EPS (Diluted)	159.52	151.64	107.54	73.40	49.89	27.29
EPS Growth	39.29%	41.01%	46.51%	47.12%	82.80%	133.27%
Free Cash Flow	-	1,913	1,323	578	588	488
Free Cash Flow Per Share	-	158.36	110.46	48.27	49.08	40.82
Dividend Per Share	66.000	66.000	12.500	10.000	7.500	5.000
Dividend Growth	428.00%	428.00%	25.00%	33.33%	50.00%	-
Gross Margin	41.82%	42.26%	41.89%	42.40%	42.53%	42.34%
Operating Margin	19.28%	19.39%	17.34%	15.50%	13.70%	10.21%
Profit Margin	13.65%	13.58%	12.22%	10.61%	9.30%	6.55%
Free Cash Flow Margin	-	14.19%	12.55%	6.99%	9.16%	9.81%
EBITDA	2,925	2,791	1,967	1,392	945	559
EBITDA Margin	20.57%	20.71%	18.66%	16.83%	14.73%	11.24%
D&A For EBITDA	183.38	178	139	110	66	51
EBIT	2,742	2,613	1,828	1,282	879	508
EBIT Margin	19.28%	19.39%	17.34%	15.50%	13.70%	10.21%
Effective Tax Rate	27.47%	28.35%	29.54%	31.22%	31.26%	35.45%

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