Japan Eyewear Holdings Income Statement

Financials in millions JPY. Fiscal year is February - January.

Millions JPY. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Apr '25 Apr 30, 2025	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Revenue	16,996	16,666	13,528	10,722	7,073
Revenue Growth (YoY)	19.80%	23.20%	26.17%	51.59%	-
Cost of Revenue	3,534	3,520	3,042	2,508	1,590
Gross Profit	13,462	13,146	10,486	8,214	5,483
Selling, General & Admin	8,025	7,825	6,689	5,997	4,453
Other Operating Expenses	-4	-7	95	-11	-101
Operating Expenses	8,021	7,818	6,784	5,986	4,352
Operating Income	5,441	5,328	3,702	2,228	1,131
Interest Expense	-407	-421	-409	-921	-615
Interest & Investment Income	5	5	4	-	-
Other Non Operating Income (Expenses)	-2	-2	-2	-4	-2
EBT Excluding Unusual Items	5,037	4,910	3,295	1,303	514
Gain (Loss) on Sale of Assets	-	1	-1	-	-
Pretax Income	5,037	4,911	3,294	1,303	514
Income Tax Expense	997	917	932	713	328
Earnings From Continuing Operations	4,040	3,994	2,362	590	186
Minority Interest in Earnings	-	-	-145	-298	-96
Net Income	4,040	3,994	2,217	292	90
Net Income to Common	4,040	3,994	2,217	292	90
Net Income Growth	60.96%	80.15%	659.25%	224.44%	-
Shares Outstanding (Basic)	24	24	20	11	9
Shares Outstanding (Diluted)	25	24	21	12	9
Shares Change (YoY)	9.93%	19.34%	76.00%	26.14%	-
EPS (Basic)	168.04	166.43	110.05	25.44	9.74
EPS (Diluted)	164.84	163.09	108.03	25.12	9.74
EPS Growth	46.41%	50.97%	330.06%	158.01%	-
Free Cash Flow	3,033	3,079	2,675	-	-
Free Cash Flow Per Share	123.74	125.72	130.35	-	-
Dividend Per Share	66.000	66.000	19.000	-	-
Dividend Growth	247.37%	247.37%	-	-	-
Gross Margin	79.21%	78.88%	77.51%	76.61%	77.52%
Operating Margin	32.01%	31.97%	27.37%	20.78%	15.99%
Profit Margin	23.77%	23.96%	16.39%	2.72%	1.27%
Free Cash Flow Margin	17.84%	18.48%	19.77%	-	-
EBITDA	7,178	7,003	5,183	-	-
EBITDA Margin	42.23%	42.02%	38.31%	-	-
D&A For EBITDA	1,737	1,675	1,481	-	-
EBIT	5,441	5,328	3,702	2,228	1,131
EBIT Margin	32.01%	31.97%	27.37%	20.78%	15.99%
Effective Tax Rate	19.79%	18.67%	28.29%	54.72%	63.81%

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.