Jenoba Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	1,379	1,366	1,265	1,206	1,162	1,051
Revenue Growth (YoY)	6.57%	7.98%	4.89%	3.79%	10.56%	-
Cost of Revenue	250	244	232	248	279	279
Gross Profit	1,129	1,122	1,033	958	883	772
Selling, General & Admin	345	348	338	306	286	257
Operating Expenses	345	348	338	306	286	257
Operating Income	784	774	695	652	597	515
Interest & Investment Income	8	7	-	-	-	-
Other Non Operating Income (Expenses)	2	1	1	-12	-	-1
Pretax Income	794	782	696	640	597	514
Income Tax Expense	243	240	214	197	185	159
Net Income	551	542	482	443	412	355
Net Income to Common	551	542	482	443	412	355
Net Income Growth	10.20%	12.45%	8.80%	7.52%	16.06%	-
Shares Outstanding (Basic)	13	13	14	13	13	12
Shares Outstanding (Diluted)	14	15	15	15	13	12
Shares Change (YoY)	-7.45%	-5.83%	2.93%	13.02%	8.77%	-
EPS (Basic)	41.97	40.79	35.01	33.88	30.95	29.00
EPS (Diluted)	38.53	37.16	31.12	29.44	30.95	29.00
EPS Growth	19.07%	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	81.87%	82.14%	81.66%	79.44%	75.99%	73.45%
Operating Margin	56.85%	56.66%	54.94%	54.06%	51.38%	49.00%
Profit Margin	39.96%	39.68%	38.10%	36.73%	35.46%	33.78%
Free Cash Flow Margin	-	41.07%	44.66%	43.95%	-	-
EBITDA	830	819	736	706	-	-
EBITDA Margin	60.19%	59.96%	58.18%	58.54%	-	-
D&A For EBITDA	46	45	41	54	-	-
EBIT	784	774	695	652	597	515
EBIT Margin	56.85%	56.66%	54.94%	54.06%	51.38%	49.00%
Effective Tax Rate	30.61%	30.69%	30.75%	30.78%	30.99%	30.93%

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