Jenoba Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	1,318	1,265	1,206	1,162	1,051
Revenue Growth (YoY)	6.81%	4.89%	3.79%	10.56%	-
Cost of Revenue	231	232	248	279	279
Gross Profit	1,087	1,033	958	883	772
Selling, General & Admin	344	338	306	286	257
Operating Expenses	344	338	306	286	257
Operating Income	743	695	652	597	515
Other Non Operating Income (Expenses)	2	1	-12	-	-1
Pretax Income	748	696	640	597	514
Income Tax Expense	229	214	197	185	159
Net Income	519	482	443	412	355
Net Income to Common	519	482	443	412	355
Net Income Growth	13.32%	8.80%	7.52%	16.06%	-
Shares Outstanding (Basic)	14	14	13	13	12
Shares Outstanding (Diluted)	15	15	15	13	12
Shares Change (YoY)	-7.17%	2.93%	13.02%	8.77%	-
EPS (Basic)	37.75	35.01	33.88	30.95	29.00
EPS (Diluted)	33.98	31.12	29.44	30.95	29.00
EPS Growth	22.07%	5.71%	-4.87%	6.70%	-
Free Cash Flow	559	565	530	-	-
Free Cash Flow Per Share	36.60	36.48	35.22	-	-
Gross Margin	82.47%	81.66%	79.44%	75.99%	73.45%
Operating Margin	56.37%	54.94%	54.06%	51.38%	49.00%
Profit Margin	39.38%	38.10%	36.73%	35.46%	33.78%
Free Cash Flow Margin	42.41%	44.66%	43.95%	-	-
EBITDA	781	736	706	-	-
EBITDA Margin	59.26%	58.18%	58.54%	-	-
D&A For EBITDA	38	41	54	-	-
EBIT	743	695	652	597	515
EBIT Margin	56.37%	54.94%	54.06%	51.38%	49.00%
Effective Tax Rate	30.61%	30.75%	30.78%	30.99%	30.93%

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