Jenoba Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	1,366	1,265	1,206	1,162	1,051
Revenue Growth (YoY)	7.98%	4.89%	3.79%	10.56%	-
Cost of Revenue	244	232	248	279	279
Gross Profit	1,122	1,033	958	883	772
Selling, General & Admin	348	338	306	286	257
Operating Expenses	348	338	306	286	257
Operating Income	774	695	652	597	515
Interest & Investment Income	7	-	-	-	-
Other Non Operating Income (Expenses)	1	1	-12	-	-1
Pretax Income	782	696	640	597	514
Income Tax Expense	240	214	197	185	159
Net Income	542	482	443	412	355
Net Income to Common	542	482	443	412	355
Net Income Growth	12.45%	8.80%	7.52%	16.06%	-
Shares Outstanding (Basic)	13	14	13	13	12
Shares Outstanding (Diluted)	15	15	15	13	12
Shares Change (YoY)	-5.83%	2.93%	13.02%	8.77%	-
EPS (Basic)	40.79	35.01	33.88	30.95	29.00
EPS (Diluted)	37.16	31.12	29.44	30.95	29.00
EPS Growth	19.41%	5.71%	-4.87%	6.70%	-
Free Cash Flow	561	565	530	-	-
Free Cash Flow Per Share	38.46	36.48	35.22	-	-
Gross Margin	82.14%	81.66%	79.44%	75.99%	73.45%
Operating Margin	56.66%	54.94%	54.06%	51.38%	49.00%
Profit Margin	39.68%	38.10%	36.73%	35.46%	33.78%
Free Cash Flow Margin	41.07%	44.66%	43.95%	-	-
EBITDA	819	736	706	-	-
EBITDA Margin	59.96%	58.18%	58.54%	-	-
D&A For EBITDA	45	41	54	-	-
EBIT	774	695	652	597	515
EBIT Margin	56.66%	54.94%	54.06%	51.38%	49.00%
Effective Tax Rate	30.69%	30.75%	30.78%	30.99%	30.93%

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