ASIRO Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	6,647	4,798	3,197	2,201	1,552
Revenue Growth (YoY)	38.54%	50.08%	45.25%	41.82%	5.01%
Cost of Revenue	4,023	3,036	1,941	1,148	768
Gross Profit	2,624	1,762	1,256	1,053	784
Selling, General & Admin	1,213	1,140	1,017	536	397
Research & Development	-	21	-	-	-
Other Operating Expenses	-8	-30	-4	-7	-
Operating Expenses	1,205	1,230	1,090	571	425
Operating Income	1,419	532	166	482	359
Interest Expense	-8	-9	-9	-5	-6
Interest & Investment Income	4	-	-	-	-
Other Non Operating Income (Expenses)	1	-2	-	-	-
EBT Excluding Unusual Items	1,416	521	157	477	353
Asset Writedown	-	-203	-114	-	-
Pretax Income	1,416	318	43	477	353
Income Tax Expense	464	190	81	146	125
Earnings From Continuing Operations	952	128	-38	331	228
Earnings From Discontinued Operations	39	-	-	-	-
Net Income to Company	991	128	-38	331	228
Minority Interest in Earnings	32	14	26	12	-
Net Income	1,023	142	-12	343	228
Net Income to Common	1,023	142	-12	343	228
Net Income Growth	620.42%	-	-	50.44%	10.14%
Shares Outstanding (Basic)	7	7	7	7	6
Shares Outstanding (Diluted)	7	7	7	8	7
Shares Change (YoY)	1.43%	-1.03%	-3.28%	7.12%	17.90%
EPS (Basic)	140.43	19.60	-1.64	49.94	36.55
EPS (Diluted)	139.01	19.60	-1.69	45.35	32.34
EPS Growth	609.24%	-	-	40.23%	-6.26%
Free Cash Flow	1,329	720	-189	449	296
Free Cash Flow Per Share	180.65	99.27	-25.79	59.25	41.84
Dividend Per Share	42.200	24.180	13.610	12.450	-
Dividend Growth	74.52%	77.66%	9.32%	-	-
Gross Margin	39.48%	36.72%	39.29%	47.84%	50.52%
Operating Margin	21.35%	11.09%	5.19%	21.90%	23.13%
Profit Margin	15.39%	2.96%	-0.38%	15.58%	14.69%
Free Cash Flow Margin	19.99%	15.01%	-5.91%	20.40%	19.07%
EBITDA	1,558	690	302	559	412
EBITDA Margin	23.44%	14.38%	9.45%	25.40%	26.55%
D&A For EBITDA	139	158	136	77	53
EBIT	1,419	532	166	482	359
EBIT Margin	21.35%	11.09%	5.19%	21.90%	23.13%
Effective Tax Rate	32.77%	59.75%	188.37%	30.61%	35.41%
Advertising Expenses	-	60	148	-	-

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