ABEJA Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	4,015	3,585	2,766	2,775	1,978	1,259
Revenue Growth (YoY)	39.36%	29.61%	-0.32%	40.29%	57.11%	835.13%
Cost of Revenue	1,561	1,349	922	1,049	796	678
Gross Profit	2,454	2,236	1,844	1,726	1,182	581
Selling, General & Admin	1,871	1,778	1,548	1,323	1,345	846
Operating Expenses	1,883	1,790	1,553	1,323	1,345	846
Operating Income	571	446	291	403	-163	-265
Interest & Investment Income	5	5	-	-	-	-
Currency Exchange Gain (Loss)	-	-	-	-2	-23	-
Other Non Operating Income (Expenses)	-	-	-6	-21	5	5
EBT Excluding Unusual Items	576	451	285	380	-181	-260
Gain (Loss) on Sale of Investments	-	-	-	-	-	-52
Gain (Loss) on Sale of Assets	-	-	-	-	-14	-
Other Unusual Items	-	-	-	-	1	-36
Pretax Income	576	451	285	380	-194	-348
Income Tax Expense	31	3	67	-41	2	2
Net Income to Company	-	448	218	421	-196	-350
Net Income	545	448	218	421	-196	-350
Net Income to Common	545	448	218	421	-196	-350
Net Income Growth	112.89%	105.51%	-48.22%	-	-	-
Shares Outstanding (Basic)	10	10	9	8	5	5
Shares Outstanding (Diluted)	10	10	10	10	5	5
Shares Change (YoY)	0.29%	0.09%	6.88%	103.29%	-10.81%	-
EPS (Basic)	56.45	47.14	24.22	53.34	-41.10	-65.46
EPS (Diluted)	52.39	43.20	21.04	43.43	-41.10	-65.46
EPS Growth	112.28%	105.32%	-51.55%	-	-	-
Free Cash Flow	-	1,606	-774	460	-	-
Free Cash Flow Per Share	-	154.86	-74.70	47.45	-	-
Gross Margin	61.12%	62.37%	66.67%	62.20%	59.76%	46.15%
Operating Margin	14.22%	12.44%	10.52%	14.52%	-8.24%	-21.05%
Profit Margin	13.57%	12.50%	7.88%	15.17%	-9.91%	-27.80%
Free Cash Flow Margin	-	44.80%	-27.98%	16.58%	-	-
EBITDA	584.75	458	296	-	-	-
EBITDA Margin	14.56%	12.78%	10.70%	-	-	-
D&A For EBITDA	13.75	12	5	-	-	-
EBIT	571	446	291	403	-163	-265
EBIT Margin	14.22%	12.44%	10.52%	14.52%	-8.24%	-21.05%
Effective Tax Rate	5.38%	0.66%	23.51%	-	-	-

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.