TWOSTONE&Sons Inc. (TYO:7352)

TWOSTONE&Sons Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2017
Period Ending	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2017
Revenue	14,290	10,056	6,870	4,283	975.27
Revenue Growth (YoY)	42.10%	46.38%	60.40%	339.16%	-
Cost of Revenue	10,170	7,343	4,796	2,918	713.1
Gross Profit	4,120	2,713	2,074	1,365	262.17
Selling, General & Admin	3,637	2,396	1,885	1,228	-
Other Operating Expenses	-	-	-	-	303.98
Operating Expenses	3,646	2,394	1,878	1,237	304.61
Operating Income	474	319	196	128	-42.44
Interest Expense	-14	-6	-4	-1	-0.61
Other Non Operating Income (Expenses)	-9	-1	6	3	13.6
EBT Excluding Unusual Items	451	312	198	130	-29.45
Gain (Loss) on Sale of Investments	-17	-46	11	-10	-
Asset Writedown	-8	-7	-	-	-
Other Unusual Items	-	-	3	-	-
Pretax Income	426	259	212	120	-29.45
Income Tax Expense	238	89	78	45	-10.25
Net Income to Company	188	170	134	75	-
Net Income	188	170	134	75	-19.2
Net Income to Common	188	170	134	75	-19.2
Net Income Growth	10.59%	26.87%	78.67%	-	-
Shares Outstanding (Basic)	42	42	42	41	-
Shares Outstanding (Diluted)	47	46	46	45	-
Shares Change (YoY)	1.94%	1.84%	0.42%	-	-
EPS (Basic)	4.43	4.05	3.22	1.81	-
EPS (Diluted)	3.98	3.66	2.95	1.67	-
EPS Growth	8.74%	24.07%	76.91%	-	-
Free Cash Flow	675	164	154	54	-
Free Cash Flow Per Share	14.24	3.53	3.37	1.19	-
Dividend Per Share	0.500	0.500	0.500	-	-
Gross Margin	28.83%	26.98%	30.19%	31.87%	26.88%
Operating Margin	3.32%	3.17%	2.85%	2.99%	-4.35%
Profit Margin	1.32%	1.69%	1.95%	1.75%	-1.97%
Free Cash Flow Margin	4.72%	1.63%	2.24%	1.26%	-
EBITDA	644	378	198	130	-41.81
EBITDA Margin	4.51%	3.76%	2.88%	3.03%	-4.29%
D&A For EBITDA	170	59	2	2	-
EBIT	474	319	196	128	-42.44
EBIT Margin	3.32%	3.17%	2.85%	2.99%	-4.35%
Effective Tax Rate	55.87%	34.36%	36.79%	37.50%	-
Advertising Expenses	440	459	442	264	-

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