Asian Star Co. Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	4,407	3,351	2,125	2,490	2,543	1,951
Revenue Growth (YoY)	85.56%	57.69%	-14.66%	-2.08%	30.34%	-3.80%
Cost of Revenue	3,274	2,504	1,305	1,669	1,730	1,581
Gross Profit	1,133	847	820	821	813	370
Selling, General & Admin	845	719	672	675	745	523
Amortization of Goodwill & Intangibles	32	32	29	27	23	1
Other Operating Expenses	34	34	37	41	34	39
Operating Expenses	922	796	767	772	816	571
Operating Income	211	51	53	49	-3	-201
Interest Expense	-11	-6	-8	-12	-7	-9
Interest & Investment Income	6	2	1	1	4	2
Currency Exchange Gain (Loss)	4	4	2	-11	-3	-2
Other Non Operating Income (Expenses)	1	8	-2	15	13	-
EBT Excluding Unusual Items	211	59	46	42	4	-210
Gain (Loss) on Sale of Investments	-	-1	-	-	-2	-
Gain (Loss) on Sale of Assets	1	-	-	-	-	8
Asset Writedown	-	-	-	-3	-1	-95
Other Unusual Items	-	-	-	35	1	-10
Pretax Income	212	58	46	74	2	-307
Income Tax Expense	33	26	6	19	23	3
Earnings From Continuing Operations	179	32	40	55	-21	-310
Minority Interest in Earnings	-23	-14	-	-	-	-
Net Income	156	18	40	55	-21	-310
Net Income to Common	156	18	40	55	-21	-310
Net Income Growth	345.71%	-55.00%	-27.27%	-	-	-
Shares Outstanding (Basic)	24	24	21	19	19	18
Shares Outstanding (Diluted)	24	24	21	19	19	18
Shares Change (YoY)	-0.03%	12.31%	9.88%	-	6.72%	0.50%
EPS (Basic)	6.58	0.76	1.89	2.86	-1.09	-17.21
EPS (Diluted)	6.58	0.76	1.89	2.86	-1.09	-17.21
EPS Growth	345.85%	-59.93%	-33.81%	-	-	-
Free Cash Flow	-	566	141	445	119	162
Free Cash Flow Per Share	-	23.86	6.67	23.15	6.19	8.99
Gross Margin	25.71%	25.28%	38.59%	32.97%	31.97%	18.96%
Operating Margin	4.79%	1.52%	2.49%	1.97%	-0.12%	-10.30%
Profit Margin	3.54%	0.54%	1.88%	2.21%	-0.83%	-15.89%
Free Cash Flow Margin	-	16.89%	6.64%	17.87%	4.68%	8.30%
EBITDA	264.75	113	126	123	68	-156
EBITDA Margin	6.01%	3.37%	5.93%	4.94%	2.67%	-8.00%
D&A For EBITDA	53.75	62	73	74	71	45
EBIT	211	51	53	49	-3	-201
EBIT Margin	4.79%	1.52%	2.49%	1.97%	-0.12%	-10.30%
Effective Tax Rate	15.57%	44.83%	13.04%	25.68%	1150.00%	-
Advertising Expenses	-	17	18	19	19	20

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