Kurashicom 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
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024
Revenue	9,575	8,490	7,012
Revenue Growth (YoY)	25.62%	21.08%	-
Cost of Revenue	5,273	4,678	3,941
Gross Profit	4,302	3,812	3,071
Selling, General & Admin	2,819	2,650	1,924
Amortization of Goodwill & Intangibles	21	21	21
Operating Expenses	2,890	2,721	1,988
Operating Income	1,412	1,091	1,083
Interest Expense	-1	-1	-1
Interest & Investment Income	7	3	-
Other Non Operating Income (Expenses)	21	17	68
EBT Excluding Unusual Items	1,439	1,110	1,150
Asset Writedown	-	-5	-
Pretax Income	1,439	1,105	1,150
Income Tax Expense	492	389	365
Net Income	947	716	785
Net Income to Common	947	716	785
Net Income Growth	39.68%	-8.79%	-
Shares Outstanding (Basic)	7	7	7
Shares Outstanding (Diluted)	7	7	7
EPS (Basic)	128.49	97.15	106.51
EPS (Diluted)	128.49	97.15	106.51
EPS Growth	39.68%	-8.79%	-
Free Cash Flow	950	715	585
Free Cash Flow Per Share	128.90	97.01	79.37
Dividend Per Share	48.000	48.000	17.000
Dividend Growth	182.35%	182.35%	-
Gross Margin	44.93%	44.90%	43.80%
Operating Margin	14.75%	12.85%	15.45%
Profit Margin	9.89%	8.43%	11.20%
Free Cash Flow Margin	9.92%	8.42%	8.34%
EBITDA	1,481	1,162	1,147
EBITDA Margin	15.47%	13.69%	16.36%
D&A For EBITDA	69	71	64
EBIT	1,412	1,091	1,083
EBIT Margin	14.75%	12.85%	15.45%
Effective Tax Rate	34.19%	35.20%	31.74%
Advertising Expenses	-	1,042	464