Asahi Eito Holdings 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	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Revenue	4,335	4,336	3,967	3,517	2,282	1,765
Revenue Growth (YoY)	8.81%	9.30%	12.80%	54.12%	29.29%	-11.84%
Cost of Revenue	3,004	2,999	2,740	2,669	1,576	1,111
Gross Profit	1,331	1,337	1,227	848	706	654
Selling, General & Admin	1,596	1,592	1,535	1,298	878	645
Operating Expenses	1,614	1,610	1,548	1,319	895	659
Operating Income	-283	-273	-321	-471	-189	-5
Interest Expense	-8	-8	-5	-4	-6	-5
Interest & Investment Income	-	-	-	-	2	-
Currency Exchange Gain (Loss)	-5	-4	-13	-11	43	9
Other Non Operating Income (Expenses)	-15	-12	9	4	-24	8
EBT Excluding Unusual Items	-311	-297	-330	-482	-174	7
Gain (Loss) on Sale of Investments	10	10	1	-11	17	-
Gain (Loss) on Sale of Assets	-	-	6	3	-	-
Asset Writedown	-7	-3	-59	-124	-	-3
Other Unusual Items	-1	-1	38	-5	-	-35
Pretax Income	-309	-291	-344	-619	-157	-31
Income Tax Expense	26	28	18	5	6	10
Earnings From Continuing Operations	-335	-319	-362	-624	-163	-41
Minority Interest in Earnings	-14	-21	-12	1	-	-
Net Income	-349	-340	-374	-623	-163	-41
Net Income to Common	-349	-340	-374	-623	-163	-41
Shares Outstanding (Basic)	6	6	5	4	3	3
Shares Outstanding (Diluted)	6	6	5	4	3	3
Shares Change (YoY)	19.94%	18.08%	24.07%	22.64%	6.75%	33.45%
EPS (Basic)	-55.12	-57.26	-74.37	-153.71	-49.32	-13.24
EPS (Diluted)	-55.12	-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	30.70%	30.84%	30.93%	24.11%	30.94%	37.05%
Operating Margin	-6.53%	-6.30%	-8.09%	-13.39%	-8.28%	-0.28%
Profit Margin	-8.05%	-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	-236.5	-226	-272	-431	-166	19
EBITDA Margin	-5.46%	-5.21%	-6.86%	-12.26%	-7.27%	1.08%
D&A For EBITDA	46.5	47	49	40	23	24
EBIT	-283	-273	-321	-471	-189	-5
EBIT Margin	-6.53%	-6.30%	-8.09%	-13.39%	-8.28%	-0.28%

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