Asahi Eito Holdings Co.,Ltd. (TYO:5341)

Asahi Eito Holdings Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021
Revenue	4,336	3,967	3,517	2,282	1,765
Revenue Growth (YoY)	9.30%	12.80%	54.12%	29.29%	-11.84%
Cost of Revenue	2,999	2,740	2,669	1,576	1,111
Gross Profit	1,337	1,227	848	706	654
Selling, General & Admin	1,610	1,535	1,298	878	645
Operating Expenses	1,610	1,548	1,319	895	659
Operating Income	-273	-321	-471	-189	-5
Interest Expense	-8	-5	-4	-6	-5
Interest & Investment Income	-	-	-	2	-
Currency Exchange Gain (Loss)	-4	-13	-11	43	9
Other Non Operating Income (Expenses)	-12	9	4	-24	8
EBT Excluding Unusual Items	-297	-330	-482	-174	7
Gain (Loss) on Sale of Investments	10	1	-11	17	-
Gain (Loss) on Sale of Assets	-	6	3	-	-
Asset Writedown	-3	-59	-124	-	-3
Other Unusual Items	-1	38	-5	-	-35
Pretax Income	-291	-344	-619	-157	-31
Income Tax Expense	28	18	5	6	10
Earnings From Continuing Operations	-319	-362	-624	-163	-41
Minority Interest in Earnings	-21	-12	1	-	-
Net Income	-340	-374	-623	-163	-41
Net Income to Common	-340	-374	-623	-163	-41
Shares Outstanding (Basic)	6	5	4	3	3
Shares Outstanding (Diluted)	6	5	4	3	3
Shares Change (YoY)	18.08%	24.07%	22.64%	6.75%	33.45%
EPS (Basic)	-57.26	-74.37	-153.71	-49.32	-13.24
EPS (Diluted)	-57.26	-74.37	-153.71	-49.32	-13.24
Free Cash Flow	-150	-189	-122	-516	-38
Free Cash Flow Per Share	-25.26	-37.58	-30.10	-156.14	-12.28
Gross Margin	30.84%	30.93%	24.11%	30.94%	37.05%
Operating Margin	-6.30%	-8.09%	-13.39%	-8.28%	-0.28%
Profit Margin	-7.84%	-9.43%	-17.71%	-7.14%	-2.32%
Free Cash Flow Margin	-3.46%	-4.76%	-3.47%	-22.61%	-2.15%
EBITDA	-226	-272	-431	-166	19
EBITDA Margin	-5.21%	-6.86%	-12.26%	-7.27%	1.08%
D&A For EBITDA	47	49	40	23	24
EBIT	-273	-321	-471	-189	-5
EBIT Margin	-6.30%	-8.09%	-13.39%	-8.28%	-0.28%

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