Ecology and Combustion Inc. (XNGO:6225)

Ecology and Combustion Income Statement

Financials in millions JPY. Fiscal year is August - July.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	2,639	2,465	2,381	1,501	1,758
Revenue Growth (YoY)	7.06%	3.53%	58.63%	-14.62%	10.08%
Cost of Revenue	1,747	1,696	1,739	1,041	1,253
Gross Profit	892	769	642	460	505
Selling, General & Admin	477	420	374	344	350
Research & Development	-	-	-	6	12
Operating Expenses	518	458	399	361	375
Operating Income	374	311	243	99	130
Currency Exchange Gain (Loss)	-	-	-	2	-
Other Non Operating Income (Expenses)	2	-10	-15	5	5
EBT Excluding Unusual Items	376	301	228	106	135
Gain (Loss) on Sale of Assets	-	1	92	-	-
Other Unusual Items	6	5	70	50	65
Pretax Income	382	307	390	156	200
Income Tax Expense	120	97	113	55	51
Net Income to Company	262	210	277	101	149
Net Income	262	210	277	101	149
Net Income to Common	262	210	277	101	149
Net Income Growth	24.76%	-24.19%	174.26%	-32.21%	5.32%
Shares Outstanding (Basic)	2	2	1	1	1
Shares Outstanding (Diluted)	2	2	1	1	1
Shares Change (YoY)	-	106.48%	0.46%	-3.71%	-
EPS (Basic)	143.56	115.07	313.39	114.80	163.07
EPS (Diluted)	143.56	115.07	313.39	114.80	163.07
EPS Growth	24.76%	-63.28%	172.99%	-29.60%	-
Free Cash Flow	554	-199	152	-	-
Free Cash Flow Per Share	303.56	-109.04	171.97	-	-
Gross Margin	33.80%	31.20%	26.96%	30.65%	28.73%
Operating Margin	14.17%	12.62%	10.21%	6.60%	7.40%
Profit Margin	9.93%	8.52%	11.63%	6.73%	8.48%
Free Cash Flow Margin	20.99%	-8.07%	6.38%	-	-
EBITDA	443	377	331	110	143
EBITDA Margin	16.79%	15.29%	13.90%	7.33%	8.13%
D&A For EBITDA	69	66	88	11	13
EBIT	374	311	243	99	130
EBIT Margin	14.17%	12.62%	10.21%	6.60%	7.40%
Effective Tax Rate	31.41%	31.60%	28.97%	35.26%	25.50%

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.