Business Coach Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024
Revenue	1,663	2,003	1,601
Revenue Growth	-8.98%	25.11%	-
Cost of Revenue	583	756	628
Gross Profit	1,080	1,247	973
Selling, General & Admin	1,071	1,034	838
Amortization of Goodwill & Intangibles	19	19	19
Other Operating Expenses	3	3	-
Operating Expenses	1,121	1,084	893
Operating Income	-41	163	80
Other Non Operating Income (Expenses)	4	14	-1
EBT Excluding Unusual Items	-37	177	79
Gain (Loss) on Sale of Investments	32	32	-
Pretax Income	-5	209	79
Income Tax Expense	-3	69	28
Earnings From Continuing Operations	-2	140	51
Minority Interest in Earnings	-19	-17	3
Net Income	-21	123	54
Net Income to Common	-21	123	54
Net Income Growth	-	127.78%	-
Shares Outstanding (Basic)	4	3	3
Shares Outstanding (Diluted)	4	3	3
Shares Change	13.94%	0.31%	-
EPS (Basic)	-5.42	37.09	16.29
EPS (Diluted)	-5.42	36.54	16.10
EPS Growth	-	126.94%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024
Free Cash Flow	-	90	136
Free Cash Flow Per Share	-	26.67	40.43
Dividend Per Share	16.667	16.667	16.667
Dividend Growth	0%	0%	-
Gross Margin	64.94%	62.26%	60.77%
Operating Margin	-2.46%	8.14%	5.00%
Profit Margin	-1.26%	6.14%	3.37%
Free Cash Flow Margin	-	4.49%	8.49%
EBITDA	27.25	238	164
EBITDA Margin	1.64%	11.88%	10.24%
D&A For EBITDA	68.25	75	84
EBIT	-41	163	80
EBIT Margin	-2.46%	8.14%	5.00%
Effective Tax Rate	-	33.01%	35.44%
Advertising Expenses	-	13	23