GLOE Inc. Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2016
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '16 Oct 31, 2016
Revenue	2,971	2,843	2,260	2,264	47.9
Revenue Growth (YoY)	28.28%	25.80%	-0.18%	4626.32%	-
Cost of Revenue	2,102	2,029	1,656	1,746	27.56
Gross Profit	869	814	604	518	20.35
Selling, General & Admin	743	736	551	461	-
Amortization of Goodwill & Intangibles	22	22	20	20	-
Other Operating Expenses	-	-	-	-	19.24
Operating Expenses	802	795	588	503	19.52
Operating Income	67	19	16	15	0.83
Interest Expense	-6	-5	-2	-1	-0.29
Other Non Operating Income (Expenses)	8	10	-1	-12	-0.23
Pretax Income	68	24	13	2	0.31
Income Tax Expense	44	30	21	6	0.12
Earnings From Continuing Operations	24	-6	-8	-4	0.19
Net Income to Company	-	-6	-8	-4	-
Minority Interest in Earnings	10	9	-11	-1	-
Net Income	34	3	-19	-5	0.19
Net Income to Common	34	3	-19	-5	0.19
Shares Outstanding (Basic)	3	3	3	3	-
Shares Outstanding (Diluted)	3	3	3	3	-
Shares Change (YoY)	2.60%	2.75%	1.22%	-	-
EPS (Basic)	12.27	1.08	-6.95	-1.85	-
EPS (Diluted)	12.27	1.08	-6.95	-1.85	-
Free Cash Flow	-	41	138	-79	-
Free Cash Flow Per Share	-	14.59	50.46	-29.24	-
Gross Margin	29.25%	28.63%	26.73%	22.88%	42.47%
Operating Margin	2.25%	0.67%	0.71%	0.66%	1.72%
Profit Margin	1.14%	0.11%	-0.84%	-0.22%	0.39%
Free Cash Flow Margin	-	1.44%	6.11%	-3.49%	-
EBITDA	119	68	53	57	1.11
EBITDA Margin	4.00%	2.39%	2.34%	2.52%	2.31%
D&A For EBITDA	52	49	37	42	-
EBIT	67	19	16	15	0.83
EBIT Margin	2.25%	0.67%	0.71%	0.66%	1.72%
Effective Tax Rate	64.71%	125.00%	161.54%	300.00%	-

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