Revolution Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	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	35,256	34,570	5,566	2,403	2,026	1,090
Revenue	35,256	34,570	5,566	2,403	2,026	1,090
Revenue Growth (YoY)	210.87%	521.09%	131.63%	18.61%	85.87%	42.86%
Cost of Revenue	32,826	33,710	4,549	2,098	1,661	549
Gross Profit	2,430	860	1,017	305	365	541
Selling, General & Admin	2,112	3,718	540	666	409	317
Amortization of Goodwill & Intangibles	804	804	-	-	-	-
Other Operating Expenses	397	397	138	48	17	12
Operating Expenses	3,292	5,051	681	720	434	335
Operating Income	-862	-4,191	336	-415	-69	206
Interest Expense	-373	-342	-26	-12	-15	-4
Interest & Investment Income	415	2,817	6	1	-	-
Other Non Operating Income (Expenses)	526	544	15	18	16	41
EBT Excluding Unusual Items	-294	-1,172	331	-408	-68	243
Gain (Loss) on Sale of Investments	72	103	17	41	-	-
Gain (Loss) on Sale of Assets	1	1	1	3	-	20
Asset Writedown	-15,715	-15,723	-	-57	-41	-9
Legal Settlements	-	-	-	-	-11	-
Other Unusual Items	-860	-660	8	48	126	-
Pretax Income	-16,796	-17,451	357	-373	6	254
Income Tax Expense	-214	-21	61	-1	3	-
Earnings From Continuing Operations	-16,582	-17,430	296	-372	3	254
Minority Interest in Earnings	16	198	-	-	-	-
Net Income	-16,566	-17,232	296	-372	3	254
Net Income to Common	-16,566	-17,232	296	-372	3	254
Net Income Growth	-	-	-	-	-98.82%	-
Shares Outstanding (Basic)	119	116	69	44	40	36
Shares Outstanding (Diluted)	119	116	88	44	79	78
Shares Change (YoY)	45.66%	31.43%	98.89%	-44.14%	1.60%	238.44%
EPS (Basic)	-139.78	-148.53	4.29	-8.38	0.07	7.11
EPS (Diluted)	-139.78	-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	6.89%	2.49%	18.27%	12.69%	18.02%	49.63%
Operating Margin	-2.44%	-12.12%	6.04%	-17.27%	-3.41%	18.90%
Profit Margin	-46.99%	-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	292.5	-3,264	353	-409	-32	248
EBITDA Margin	0.83%	-9.44%	6.34%	-17.02%	-1.58%	22.75%
D&A For EBITDA	1,155	927	17	6	37	42
EBIT	-862	-4,191	336	-415	-69	206
EBIT Margin	-2.44%	-12.12%	6.04%	-17.27%	-3.41%	18.90%
Effective Tax Rate	-	-	17.09%	-	50.00%	-

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