Earth Infinity Co.Ltd. 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	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Revenue	7,091	6,725	5,000	5,242	4,583	3,754
Revenue Growth (YoY)	17.71%	34.50%	-4.62%	14.38%	22.08%	2.48%
Cost of Revenue	4,472	4,534	3,604	3,702	4,289	2,900
Gross Profit	2,619	2,191	1,396	1,540	294	854
Selling, General & Admin	1,436	1,400	1,109	934	705	663
Operating Expenses	1,530	1,494	1,118	946	714	673
Operating Income	1,089	697	278	594	-420	181
Interest Expense	-11	-10	-5	-7	-4	-1
Interest & Investment Income	2	1	-	-	-	-
Other Non Operating Income (Expenses)	-9	-14	-39	-80	-45	2
EBT Excluding Unusual Items	1,071	674	234	507	-469	182
Asset Writedown	-	-	-	-	4	-
Other Unusual Items	-	-	-	-	54	-
Pretax Income	1,071	674	234	507	-411	182
Income Tax Expense	308	213	84	121	-22	58
Net Income	763	461	150	386	-389	124
Net Income to Common	763	461	150	386	-389	124
Net Income Growth	127.08%	207.33%	-61.14%	-	-	-66.84%
Shares Outstanding (Basic)	110	110	110	110	3	3
Shares Outstanding (Diluted)	110	110	110	110	3	3
Shares Change (YoY)	-	-	-	3499.99%	0.83%	2.44%
EPS (Basic)	6.93	4.19	1.36	3.50	-127.16	40.87
EPS (Diluted)	6.93	4.19	1.36	3.50	-127.16	40.87
EPS Growth	127.08%	207.33%	-61.14%	-	-	-67.64%
Free Cash Flow	678	383	77	465	-700	-354
Free Cash Flow Per Share	6.16	3.48	0.70	4.22	-228.82	-116.67
Gross Margin	36.93%	32.58%	27.92%	29.38%	6.42%	22.75%
Operating Margin	15.36%	10.36%	5.56%	11.33%	-9.16%	4.82%
Profit Margin	10.76%	6.86%	3.00%	7.36%	-8.49%	3.30%
Free Cash Flow Margin	9.56%	5.70%	1.54%	8.87%	-15.27%	-9.43%
EBITDA	1,126	734	313	618	-411	184
EBITDA Margin	15.88%	10.91%	6.26%	11.79%	-8.97%	4.90%
D&A For EBITDA	37	37	35	24	9	3
EBIT	1,089	697	278	594	-420	181
EBIT Margin	15.36%	10.36%	5.56%	11.33%	-9.16%	4.82%
Effective Tax Rate	28.76%	31.60%	35.90%	23.87%	-	31.87%
Advertising Expenses	-	698	444	308	107	43

Updated Jan 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.