Eurasia Travel Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	5,733	4,787	4,598	2,945	502
Revenue Growth	19.76%	4.11%	56.13%	486.65%	124.11%
Cost of Revenue	4,927	3,885	3,822	2,479	410
Gross Profit	806	902	776	466	92
Selling, General & Admin	836	779	664	583	488
Operating Expenses	847	787	669	587	493
Operating Income	-41	115	107	-121	-401
Interest & Investment Income	10	6	3	3	3
Currency Exchange Gain (Loss)	-20	1	1	9	32
Other Non Operating Income (Expenses)	1	-	9	55	261
EBT Excluding Unusual Items	-50	122	120	-54	-105
Gain (Loss) on Sale of Investments	1	-	-	-	-
Pretax Income	-49	122	120	-54	-105
Income Tax Expense	-3	9	-	1	18
Net Income	-46	113	120	-55	-123
Net Income to Common	-46	113	120	-55	-123
Net Income Growth	-	-5.83%	-	-	-
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
Shares Change	-	-	-	-	-
EPS (Basic)	-12.47	30.62	32.52	-14.91	-33.33
EPS (Diluted)	-12.47	30.62	32.52	-14.91	-33.33
EPS Growth	-	-5.83%	-	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Free Cash Flow	54	131	347	145	-149
Free Cash Flow Per Share	14.63	35.50	94.04	39.30	-40.38
Dividend Per Share	-	31.000	12.000	-	-
Dividend Growth	-	158.33%	-	-	-
Gross Margin	14.06%	18.84%	16.88%	15.82%	18.33%
Operating Margin	-0.71%	2.40%	2.33%	-4.11%	-79.88%
Profit Margin	-0.80%	2.36%	2.61%	-1.87%	-24.50%
Free Cash Flow Margin	0.94%	2.74%	7.55%	4.92%	-29.68%
EBITDA	-30	123	112	-117	-396
EBITDA Margin	-0.52%	2.57%	2.44%	-3.97%	-78.88%
D&A For EBITDA	11	8	5	4	5
EBIT	-41	115	107	-121	-401
EBIT Margin	-0.71%	2.40%	2.33%	-4.11%	-79.88%
Effective Tax Rate	-	7.38%	-	-	-
Advertising Expenses	66	62	52	40	17