TYO:9235 Income Statement

Financials in millions JPY. Fiscal year is August - July.

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	FY 2025	FY 2024
Period Ending	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024
Revenue	1,567	756
Revenue Growth (YoY)	107.28%	-
Cost of Revenue	648	294
Gross Profit	919	462
Selling, General & Admin	1,086	743
Operating Expenses	1,086	771
Operating Income	-167	-309
Interest Expense	-10	-2
Interest & Investment Income	1	-
Other Non Operating Income (Expenses)	6	-4
EBT Excluding Unusual Items	-170	-315
Asset Writedown	-256	-
Pretax Income	-426	-315
Income Tax Expense	18	11
Net Income	-444	-326
Net Income to Common	-444	-326
Shares Outstanding (Basic)	7	7
Shares Outstanding (Diluted)	7	7
Shares Change (YoY)	7.60%	-
EPS (Basic)	-61.56	-48.63
EPS (Diluted)	-61.56	-48.63
Free Cash Flow	-68	-384
Free Cash Flow Per Share	-9.43	-57.28
Gross Margin	58.65%	61.11%
Operating Margin	-10.66%	-40.87%
Profit Margin	-28.33%	-43.12%
Free Cash Flow Margin	-4.34%	-50.79%
EBITDA	-27	-225
EBITDA Margin	-1.72%	-29.76%
D&A For EBITDA	140	84
EBIT	-167	-309
EBIT Margin	-10.66%	-40.87%

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