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	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023
Revenue	3,108	2,920	2,454	1,768
Revenue Growth	75.79%	18.99%	38.80%	-
Cost of Revenue	1,963	1,760	1,546	1,145
Gross Profit	1,145	1,160	908	623
Selling, General & Admin	965	882	794	545
Operating Expenses	969	886	794	545
Operating Income	176	274	114	78
Interest Expense	-7	-7	-6	-3
Other Non Operating Income (Expenses)	-8	-1	2	3
EBT Excluding Unusual Items	161	266	110	78
Gain (Loss) on Sale of Assets	-	-	-20	-
Asset Writedown	-13	-13	-2	-
Other Unusual Items	-	-	-1	-
Pretax Income	148	253	87	78
Income Tax Expense	-8	4	43	45
Net Income	156	249	44	33
Net Income to Common	156	249	44	33
Net Income Growth	372.73%	465.91%	33.33%	-
Shares Outstanding (Basic)	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1
Shares Change	4.87%	-1.53%	0.82%	-
EPS (Basic)	156.19	263.36	45.82	34.65
EPS (Diluted)	156.19	263.36	45.82	34.65
EPS Growth	350.78%	474.71%	32.25%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023
Free Cash Flow	-	-97	-	-
Free Cash Flow Per Share	-	-102.59	-	-
Gross Margin	36.84%	39.73%	37.00%	35.24%
Operating Margin	5.66%	9.38%	4.64%	4.41%
Profit Margin	5.02%	8.53%	1.79%	1.87%
Free Cash Flow Margin	-	-3.32%	-	-
EBITDA	-	352	-	-
EBITDA Margin	-	12.05%	-	-
D&A For EBITDA	-	78	-	-
EBIT	176	274	114	78
EBIT Margin	5.66%	9.38%	4.64%	4.41%
Effective Tax Rate	-	1.58%	49.43%	57.69%
Advertising Expenses	-	515	-	-