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	Apr '26 Apr 30, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024
Revenue	9,964	8,490	7,012
Revenue Growth (YoY)	23.04%	21.08%	-
Cost of Revenue	5,452	4,678	3,941
Gross Profit	4,512	3,812	3,071
Selling, General & Admin	2,952	2,650	1,924
Amortization of Goodwill & Intangibles	-	21	21
Operating Expenses	2,952	2,721	1,988
Operating Income	1,560	1,091	1,083
Interest Expense	-1.09	-1	-1
Interest & Investment Income	9.46	3	-
Other Non Operating Income (Expenses)	22.61	17	68
EBT Excluding Unusual Items	1,591	1,110	1,150
Asset Writedown	-	-5	-
Pretax Income	1,591	1,105	1,150
Income Tax Expense	531.32	389	365
Net Income	1,060	716	785
Net Income to Common	1,060	716	785
Net Income Growth	60.11%	-8.79%	-
Shares Outstanding (Basic)	7	7	7
Shares Outstanding (Diluted)	7	7	7
Shares Change (YoY)	-0.00%	-	-
EPS (Basic)	143.82	97.15	106.51
EPS (Diluted)	143.82	97.15	106.51
EPS Growth	60.11%	-8.79%	-
Free Cash Flow	-	715	585
Free Cash Flow Per Share	-	97.01	79.37
Dividend Per Share	48.000	48.000	17.000
Dividend Growth	182.35%	182.35%	-
Gross Margin	45.28%	44.90%	43.80%
Operating Margin	15.66%	12.85%	15.45%
Profit Margin	10.64%	8.43%	11.20%
Free Cash Flow Margin	-	8.42%	8.34%
EBITDA	-	1,162	1,147
EBITDA Margin	-	13.69%	16.36%
D&A For EBITDA	76.25	71	64
EBIT	1,560	1,091	1,083
EBIT Margin	15.66%	12.85%	15.45%
Effective Tax Rate	33.39%	35.20%	31.74%
Advertising Expenses	-	1,042	464