Kuraudia Holdings 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	Nov '25 Nov 30, 2025	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	13,768	13,591	13,219	11,521	9,507	7,015
Revenue Growth (YoY)	3.96%	2.81%	14.74%	21.18%	35.52%	-15.20%
Cost of Revenue	2,977	3,013	3,025	2,278	1,816	1,575
Gross Profit	10,791	10,578	10,194	9,243	7,691	5,440
Selling, General & Admin	9,799	9,827	9,528	8,430	7,338	6,893
Operating Expenses	10,135	10,176	9,852	8,673	7,569	7,173
Operating Income	656	402	342	570	122	-1,733
Interest Expense	-64	-60	-40	-48	-52	-45
Interest & Investment Income	12	12	13	11	9	10
Currency Exchange Gain (Loss)	28	-	18	21	157	34
Other Non Operating Income (Expenses)	47	63	55	64	450	1,328
EBT Excluding Unusual Items	679	417	388	618	686	-406
Gain (Loss) on Sale of Investments	-	-	62	1	-	-3
Gain (Loss) on Sale of Assets	-	-	6	-	-	-29
Asset Writedown	-16	-16	-25	-94	-15	-131
Other Unusual Items	16	16	-	21	72	-1
Pretax Income	679	417	431	546	743	-570
Income Tax Expense	154	105	239	-16	-81	240
Net Income	525	312	192	562	824	-810
Net Income to Common	525	312	192	562	824	-810
Net Income Growth	-	62.50%	-65.84%	-31.80%	-	-
Shares Outstanding (Basic)	9	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9	9
Shares Change (YoY)	0.55%	0.55%	0.58%	0.58%	0.57%	0.54%
EPS (Basic)	58.28	34.68	21.46	63.18	93.17	-92.11
EPS (Diluted)	58.28	34.68	21.46	63.18	93.17	-92.11
EPS Growth	-	61.61%	-66.03%	-32.19%	-	-
Free Cash Flow	522	329	110	399	869	411
Free Cash Flow Per Share	57.94	36.57	12.29	44.85	98.26	46.74
Dividend Per Share	10.000	10.000	8.000	7.000	3.000	-
Dividend Growth	25.00%	25.00%	14.29%	133.33%	-	-
Gross Margin	78.38%	77.83%	77.12%	80.23%	80.90%	77.55%
Operating Margin	4.76%	2.96%	2.59%	4.95%	1.28%	-24.70%
Profit Margin	3.81%	2.30%	1.45%	4.88%	8.67%	-11.55%
Free Cash Flow Margin	3.79%	2.42%	0.83%	3.46%	9.14%	5.86%
EBITDA	1,081	830	740	883	425	-1,388
EBITDA Margin	7.85%	6.11%	5.60%	7.66%	4.47%	-19.79%
D&A For EBITDA	425	428	398	313	303	345
EBIT	656	402	342	570	122	-1,733
EBIT Margin	4.76%	2.96%	2.59%	4.95%	1.28%	-24.70%
Effective Tax Rate	22.68%	25.18%	55.45%	-	-	-
Advertising Expenses	-	850	843	762	663	660

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.