Premier Anti-Aging Income Statement

Financials in millions JPY. Fiscal year is August - July.

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Revenue	15,573	16,160	20,359	26,400	33,911	32,815
Revenue Growth (YoY)	-19.41%	-20.63%	-22.88%	-22.15%	3.34%	-
Cost of Revenue	3,741	3,774	4,258	7,158	7,283	6,385
Gross Profit	11,832	12,386	16,101	19,242	26,628	26,430
Selling, General & Admin	11,260	11,768	15,961	19,854	24,214	21,702
Other Operating Expenses	-	-	-	-	-	47
Operating Expenses	11,260	11,768	15,961	19,874	24,214	21,749
Operating Income	572	618	140	-632	2,414	4,681
Interest Expense	-15	-19	-22	-18	-14	-14
Interest & Investment Income	7	3	1	1	1	-
Currency Exchange Gain (Loss)	9	-12	35	-4	136	-
Other Non Operating Income (Expenses)	9	9	7	22	34	-15
EBT Excluding Unusual Items	582	599	161	-631	2,571	4,652
Gain (Loss) on Sale of Investments	20	20	-2	-	-	-
Asset Writedown	-32	-32	-531	-27	-	-
Other Unusual Items	-	-	-530	-1	-	-
Pretax Income	570	587	-902	-659	2,571	4,652
Income Tax Expense	105	116	581	74	1,147	1,859
Net Income	465	471	-1,483	-733	1,424	2,793
Net Income to Common	465	471	-1,483	-733	1,424	2,793
Net Income Growth	-	-	-	-	-49.02%	-
Shares Outstanding (Basic)	9	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9	9
Shares Change (YoY)	0.14%	0.13%	-	-0.14%	2.03%	-
EPS (Basic)	53.32	54.01	-170.06	-84.06	163.30	326.80
EPS (Diluted)	53.32	54.01	-170.06	-84.06	163.11	326.38
EPS Growth	-	-	-	-	-50.02%	-
Free Cash Flow	-	1,442	-204	2,395	-3,349	2,748
Free Cash Flow Per Share	-	165.15	-23.39	274.64	-383.49	321.05
Gross Margin	75.98%	76.65%	79.09%	72.89%	78.52%	80.54%
Operating Margin	3.67%	3.82%	0.69%	-2.39%	7.12%	14.27%
Profit Margin	2.99%	2.92%	-7.28%	-2.78%	4.20%	8.51%
Free Cash Flow Margin	-	8.92%	-1.00%	9.07%	-9.88%	8.37%
EBITDA	882	916	390	-424	2,499	4,725
EBITDA Margin	5.66%	5.67%	1.92%	-1.61%	7.37%	14.40%
D&A For EBITDA	310	298	250	208	85	44
EBIT	572	618	140	-632	2,414	4,681
EBIT Margin	3.67%	3.82%	0.69%	-2.39%	7.12%	14.27%
Effective Tax Rate	18.42%	19.76%	-	-	44.61%	39.96%
Advertising Expenses	-	3,924	6,358	8,598	12,920	12,812

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