Emimen Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025
Period Ending	Apr '26 Apr 30, 2026	Oct '25 Oct 31, 2025
Revenue	2,166	1,872
Gross Profit	1,877	1,872
Selling, General & Admin	1,758	1,758
Operating Expenses	1,758	1,758
Operating Income	119	114
Interest Expense	-2	-1
Interest & Investment Income	1	1
Earnings From Equity Investments	3	3
Other Non Operating Income (Expenses)	-3	-2
EBT Excluding Unusual Items	118	115
Asset Writedown	-3	-2
Pretax Income	115	113
Income Tax Expense	39	24
Net Income	76	89
Net Income to Common	76	89
Shares Outstanding (Basic)	4	4
Shares Outstanding (Diluted)	4	4
EPS (Basic)	18.73	21.96
EPS (Diluted)	18.68	21.79
Free Cash Flow	4	46
Free Cash Flow Per Share	0.98	11.18
Gross Margin	86.66%	100.00%
Operating Margin	5.49%	6.09%
Profit Margin	3.51%	4.75%
Free Cash Flow Margin	0.18%	2.46%
EBITDA	131	122
EBITDA Margin	6.05%	6.52%
D&A For EBITDA	12	8
EBIT	119	114
EBIT Margin	5.49%	6.09%
Effective Tax Rate	33.91%	21.24%