Fitcrew Income Statement

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

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Feb '26 Feb 28, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023
Revenue	2,977	2,920	2,454	1,768
Revenue Growth (YoY)	-	18.99%	38.80%	-
Cost of Revenue	1,828	1,760	1,546	1,145
Gross Profit	1,149	1,160	908	623
Selling, General & Admin	902	882	794	545
Operating Expenses	906	886	794	545
Operating Income	243	274	114	78
Interest Expense	-6.5	-7	-6	-3
Other Non Operating Income (Expenses)	-10	-1	2	3
EBT Excluding Unusual Items	226.5	266	110	78
Gain (Loss) on Sale of Assets	-	-	-20	-
Asset Writedown	-13	-13	-2	-
Other Unusual Items	-	-	-1	-
Pretax Income	213.5	253	87	78
Income Tax Expense	13.5	4	43	45
Net Income	200	249	44	33
Net Income to Common	200	249	44	33
Net Income Growth	-	465.91%	33.33%	-
Shares Outstanding (Basic)	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1
Shares Change (YoY)	-	-1.53%	0.82%	-
EPS (Basic)	206.20	263.36	45.82	34.65
EPS (Diluted)	206.20	263.36	45.82	34.65
EPS Growth	-	474.71%	32.25%	-
Free Cash Flow	-	-97	-	-
Free Cash Flow Per Share	-	-102.59	-	-
Gross Margin	38.60%	39.73%	37.00%	35.24%
Operating Margin	8.16%	9.38%	4.64%	4.41%
Profit Margin	6.72%	8.53%	1.79%	1.87%
Free Cash Flow Margin	-	-3.32%	-	-
EBITDA	-	352	-	-
EBITDA Margin	-	12.05%	-	-
D&A For EBITDA	-	78	-	-
EBIT	243	274	114	78
EBIT Margin	8.16%	9.38%	4.64%	4.41%
Effective Tax Rate	6.32%	1.58%	49.43%	57.69%
Advertising Expenses	-	515	-	-