Eurasia Travel Co., Ltd. (TYO:9376)

Eurasia Travel Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	4,951	4,787	4,598	2,945	502	224
Revenue Growth (YoY)	5.59%	4.11%	56.13%	486.65%	124.11%	-90.46%
Cost of Revenue	4,010	3,885	3,822	2,479	410	197
Gross Profit	941	902	776	466	92	27
Selling, General & Admin	782	779	664	583	488	526
Operating Expenses	790	787	669	587	493	532
Operating Income	151	115	107	-121	-401	-505
Interest & Investment Income	6	6	3	3	3	3
Currency Exchange Gain (Loss)	-14	1	1	9	32	19
Other Non Operating Income (Expenses)	-	-	9	55	261	374
EBT Excluding Unusual Items	143	122	120	-54	-105	-109
Pretax Income	143	122	120	-54	-105	-109
Income Tax Expense	13	9	-	1	18	15
Net Income	130	113	120	-55	-123	-124
Net Income to Common	130	113	120	-55	-123	-124
Net Income Growth	12.07%	-5.83%	-	-	-	-
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	-	-	-	-	-	-0.00%
EPS (Basic)	35.23	30.62	32.52	-14.91	-33.33	-33.60
EPS (Diluted)	35.23	30.62	32.52	-14.91	-33.33	-33.60
EPS Growth	12.07%	-5.83%	-	-	-	-
Free Cash Flow	-	131	347	145	-149	-39
Free Cash Flow Per Share	-	35.50	94.04	39.30	-40.38	-10.57
Dividend Per Share	31.000	31.000	12.000	-	-	-
Dividend Growth	158.33%	158.33%	-	-	-	-
Gross Margin	19.01%	18.84%	16.88%	15.82%	18.33%	12.05%
Operating Margin	3.05%	2.40%	2.33%	-4.11%	-79.88%	-225.45%
Profit Margin	2.63%	2.36%	2.61%	-1.87%	-24.50%	-55.36%
Free Cash Flow Margin	-	2.74%	7.55%	4.92%	-29.68%	-17.41%
EBITDA	159.75	123	112	-117	-396	-499
EBITDA Margin	3.23%	2.57%	2.44%	-3.97%	-78.88%	-222.77%
D&A For EBITDA	8.75	8	5	4	5	6
EBIT	151	115	107	-121	-401	-505
EBIT Margin	3.05%	2.40%	2.33%	-4.11%	-79.88%	-225.45%
Effective Tax Rate	9.09%	7.38%	-	-	-	-
Advertising Expenses	-	62	52	40	17	13

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