First Juken 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	42,883	35,985	43,373	39,965	42,631
Revenue	42,883	35,985	43,373	39,965	42,631
Revenue Growth (YoY)	19.17%	-17.03%	8.53%	-6.25%	-2.21%
Cost of Revenue	35,860	30,712	36,957	33,043	35,507
Gross Profit	7,023	5,273	6,416	6,922	7,124
Selling, General & Admin	4,509	3,047	3,283	3,277	3,185
Other Operating Expenses	24	398	410	425	397
Operating Expenses	4,533	3,445	3,693	3,702	3,582
Operating Income	2,490	1,828	2,723	3,220	3,542
Interest Expense	-185	-75	-93	-87	-80
Interest & Investment Income	12	7	5	6	6
Other Non Operating Income (Expenses)	34	14	25	12	27
EBT Excluding Unusual Items	2,351	1,774	2,660	3,151	3,495
Gain (Loss) on Sale of Investments	-	1,477	-	-	21
Gain (Loss) on Sale of Assets	-	25	-	4	-
Asset Writedown	-	-6	-	-	-4
Other Unusual Items	-65	-	-	-	-
Pretax Income	2,286	3,270	2,660	3,155	3,512
Income Tax Expense	775	657	852	1,008	1,119
Earnings From Continuing Operations	1,511	2,613	1,808	2,147	2,393
Minority Interest in Earnings	-76	-117	-57	-97	-108
Net Income	1,435	2,496	1,751	2,050	2,285
Net Income to Common	1,435	2,496	1,751	2,050	2,285
Net Income Growth	-42.51%	42.55%	-14.59%	-10.28%	36.83%
Shares Outstanding (Basic)	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14
Shares Change (YoY)	0.07%	0.08%	0.09%	0.09%	0.09%
EPS (Basic)	103.16	179.60	126.01	147.53	164.44
EPS (Diluted)	102.62	178.64	125.44	146.98	163.99
EPS Growth	-42.55%	42.41%	-14.66%	-10.37%	36.69%
Free Cash Flow	1,752	4,510	1,205	-6,127	6,036
Free Cash Flow Per Share	125.29	322.73	86.30	-439.17	433.02
Dividend Per Share	-	43.000	43.000	43.000	43.000
Gross Margin	16.38%	14.65%	14.79%	17.32%	16.71%
Operating Margin	5.81%	5.08%	6.28%	8.06%	8.31%
Profit Margin	3.35%	6.94%	4.04%	5.13%	5.36%
Free Cash Flow Margin	4.09%	12.53%	2.78%	-15.33%	14.16%
EBITDA	2,866	2,075	2,967	3,466	3,780
EBITDA Margin	6.68%	5.77%	6.84%	8.67%	8.87%
D&A For EBITDA	376	247	244	246	238
EBIT	2,490	1,828	2,723	3,220	3,542
EBIT Margin	5.81%	5.08%	6.28%	8.06%	8.31%
Effective Tax Rate	33.90%	20.09%	32.03%	31.95%	31.86%

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