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

Eurasia Travel Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Revenue	4,771	4,598	2,945	502	224	2,347
Revenue Growth (YoY)	10.93%	56.13%	486.65%	124.11%	-90.46%	-59.02%
Cost of Revenue	3,884	3,822	2,479	410	197	1,918
Gross Profit	887	776	466	92	27	429
Selling, General & Admin	753	664	583	488	526	691
Operating Expenses	758	669	587	493	532	696
Operating Income	129	107	-121	-401	-505	-267
Interest & Investment Income	5	3	3	3	3	3
Currency Exchange Gain (Loss)	-10	1	9	32	19	13
Other Non Operating Income (Expenses)	1	9	55	261	374	189
EBT Excluding Unusual Items	125	120	-54	-105	-109	-62
Pretax Income	125	120	-54	-105	-109	-62
Income Tax Expense	1	-	1	18	15	8
Net Income	124	120	-55	-123	-124	-70
Net Income to Common	124	120	-55	-123	-124	-70
Net Income Growth	53.09%	-	-	-	-	-
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)	33.60	32.52	-14.91	-33.33	-33.60	-18.97
EPS (Diluted)	33.60	32.52	-14.91	-33.33	-33.60	-18.97
EPS Growth	53.09%	-	-	-	-	-
Free Cash Flow	-	347	145	-149	-39	-791
Free Cash Flow Per Share	-	94.04	39.30	-40.38	-10.57	-214.36
Dividend Per Share	7.000	12.000	-	-	-	-
Gross Margin	18.59%	16.88%	15.82%	18.33%	12.05%	18.28%
Operating Margin	2.70%	2.33%	-4.11%	-79.88%	-225.45%	-11.38%
Profit Margin	2.60%	2.61%	-1.87%	-24.50%	-55.36%	-2.98%
Free Cash Flow Margin	-	7.55%	4.92%	-29.68%	-17.41%	-33.70%
EBITDA	134.75	112	-117	-396	-499	-262
EBITDA Margin	2.82%	2.44%	-3.97%	-78.88%	-222.77%	-11.16%
D&A For EBITDA	5.75	5	4	5	6	5
EBIT	129	107	-121	-401	-505	-267
EBIT Margin	2.70%	2.33%	-4.11%	-79.88%	-225.45%	-11.38%
Effective Tax Rate	0.80%	-	-	-	-	-
Advertising Expenses	-	52	40	17	13	64

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