Grantomato Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	17,735	14,541	12,824	11,721	11,786
Revenue Growth (YoY)	21.96%	13.39%	9.41%	-0.55%	-3.11%
Cost of Revenue	13,967	11,440	10,135	9,342	9,506
Gross Profit	3,768	3,101	2,689	2,379	2,280
Selling, General & Admin	3,057	2,759	2,466	2,178	2,097
Operating Expenses	3,057	2,759	2,466	2,178	2,097
Operating Income	711	342	223	201	183
Interest Expense	-48	-32	-29	-29	-37
Other Non Operating Income (Expenses)	16	20	23	17	20
EBT Excluding Unusual Items	679	330	217	189	166
Gain (Loss) on Sale of Assets	2	12	3	178	1
Asset Writedown	-20	-	-24	-	-14
Other Unusual Items	2	-	176	-5	75
Pretax Income	663	342	372	362	228
Income Tax Expense	207	72	129	134	65
Net Income to Company	456	270	243	228	163
Net Income	456	270	243	228	163
Net Income to Common	456	270	243	228	163
Net Income Growth	68.89%	11.11%	6.58%	39.88%	503.70%
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change (YoY)	3.54%	1.46%	-	-	-
EPS (Basic)	226.08	138.61	126.56	118.75	84.90
EPS (Diluted)	226.08	138.61	126.56	118.75	84.90
EPS Growth	63.11%	9.52%	6.58%	39.88%	503.70%
Free Cash Flow	-157	1	-170	-168	-
Free Cash Flow Per Share	-77.84	0.51	-88.54	-87.50	-
Gross Margin	21.25%	21.33%	20.97%	20.30%	19.35%
Operating Margin	4.01%	2.35%	1.74%	1.71%	1.55%
Profit Margin	2.57%	1.86%	1.90%	1.94%	1.38%
Free Cash Flow Margin	-0.89%	0.01%	-1.33%	-1.43%	-
EBITDA	973	548	412	418	-
EBITDA Margin	5.49%	3.77%	3.21%	3.57%	-
D&A For EBITDA	262	206	189	217	-
EBIT	711	342	223	201	183
EBIT Margin	4.01%	2.35%	1.74%	1.71%	1.55%
Effective Tax Rate	31.22%	21.05%	34.68%	37.02%	28.51%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.