RAKUMACHI,Inc. Income Statement

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

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Operating Revenue	3,387	3,159	2,364	2,093	1,875	1,716
Revenue	3,387	3,159	2,364	2,093	1,875	1,716
Revenue Growth (YoY)	22.36%	33.63%	12.95%	11.63%	9.27%	2.69%
Cost of Revenue	-66	-	-	-	-	-
Gross Profit	3,453	3,159	2,364	2,093	1,875	1,716
Selling, General & Admin	1,586	1,586	1,271	934	816	841
Operating Expenses	1,614	1,614	1,303	967	862	907
Operating Income	1,839	1,545	1,061	1,126	1,013	809
Interest & Investment Income	220	212	99	-	-	-
Currency Exchange Gain (Loss)	-	-	20	-	-	-
Other Non Operating Income (Expenses)	-8	-9	1	-2	-	-1
EBT Excluding Unusual Items	2,051	1,748	1,181	1,124	1,013	808
Other Unusual Items	-	-	-	-	-2	-48
Pretax Income	2,053	1,748	1,181	1,124	1,011	760
Income Tax Expense	686	578	373	365	325	263
Net Income	1,367	1,170	808	759	686	497
Net Income to Common	1,367	1,170	808	759	686	497
Net Income Growth	46.99%	44.80%	6.46%	10.64%	38.03%	-12.65%
Shares Outstanding (Basic)	20	21	22	11	11	11
Shares Outstanding (Diluted)	20	21	22	11	11	11
Shares Change (YoY)	-6.08%	-3.55%	99.52%	-1.63%	-1.83%	-2.32%
EPS (Basic)	67.89	56.08	37.35	70.01	62.24	44.27
EPS (Diluted)	67.89	56.08	37.35	70.01	62.24	44.27
EPS Growth	56.51%	50.13%	-46.64%	12.47%	40.61%	-10.58%
Free Cash Flow	1,113	1,415	650	924	646	646
Free Cash Flow Per Share	55.27	67.82	30.05	85.22	58.62	57.54
Gross Margin	101.95%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	54.30%	48.91%	44.88%	53.80%	54.03%	47.14%
Profit Margin	40.36%	37.04%	34.18%	36.26%	36.59%	28.96%
Free Cash Flow Margin	32.86%	44.79%	27.50%	44.15%	34.45%	37.65%
EBITDA	1,863	1,567	1,092	1,158	1,058	871
EBITDA Margin	55.00%	49.60%	46.19%	55.33%	56.43%	50.76%
D&A For EBITDA	24	22	31	32	45	62
EBIT	1,839	1,545	1,061	1,126	1,013	809
EBIT Margin	54.30%	48.91%	44.88%	53.80%	54.03%	47.14%
Effective Tax Rate	33.41%	33.07%	31.58%	32.47%	32.15%	34.61%
Advertising Expenses	-	292	306	129	95	81

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.