Revolution 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
Operating Revenue	34,570	5,566	2,403	2,026	1,090
Revenue	34,570	5,566	2,403	2,026	1,090
Revenue Growth (YoY)	521.09%	131.63%	18.61%	85.87%	42.86%
Cost of Revenue	33,710	4,549	2,098	1,661	549
Gross Profit	860	1,017	305	365	541
Selling, General & Admin	3,718	540	666	409	317
Amortization of Goodwill & Intangibles	804	-	-	-	-
Other Operating Expenses	397	138	48	17	12
Operating Expenses	5,051	681	720	434	335
Operating Income	-4,191	336	-415	-69	206
Interest Expense	-342	-26	-12	-15	-4
Interest & Investment Income	2,817	6	1	-	-
Other Non Operating Income (Expenses)	544	15	18	16	41
EBT Excluding Unusual Items	-1,172	331	-408	-68	243
Gain (Loss) on Sale of Investments	103	17	41	-	-
Gain (Loss) on Sale of Assets	1	1	3	-	20
Asset Writedown	-15,723	-	-57	-41	-9
Legal Settlements	-	-	-	-11	-
Other Unusual Items	-660	8	48	126	-
Pretax Income	-17,451	357	-373	6	254
Income Tax Expense	-21	61	-1	3	-
Earnings From Continuing Operations	-17,430	296	-372	3	254
Minority Interest in Earnings	198	-	-	-	-
Net Income	-17,232	296	-372	3	254
Net Income to Common	-17,232	296	-372	3	254
Net Income Growth	-	-	-	-98.82%	-
Shares Outstanding (Basic)	116	69	44	40	36
Shares Outstanding (Diluted)	116	88	44	79	78
Shares Change (YoY)	31.43%	98.89%	-44.14%	1.60%	238.44%
EPS (Basic)	-148.53	4.29	-8.38	0.07	7.11
EPS (Diluted)	-148.53	3.35	-8.38	0.04	3.30
EPS Growth	-	-	-	-98.86%	-
Free Cash Flow	54	1,033	585	-723	137
Free Cash Flow Per Share	0.47	11.70	13.18	-9.10	1.75
Gross Margin	2.49%	18.27%	12.69%	18.02%	49.63%
Operating Margin	-12.12%	6.04%	-17.27%	-3.41%	18.90%
Profit Margin	-49.85%	5.32%	-15.48%	0.15%	23.30%
Free Cash Flow Margin	0.16%	18.56%	24.34%	-35.69%	12.57%
EBITDA	-3,264	353	-409	-32	248
EBITDA Margin	-9.44%	6.34%	-17.02%	-1.58%	22.75%
D&A For EBITDA	927	17	6	37	42
EBIT	-4,191	336	-415	-69	206
EBIT Margin	-12.12%	6.04%	-17.27%	-3.41%	18.90%
Effective Tax Rate	-	17.09%	-	50.00%	-

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.