Ecology and Combustion Inc. (XNGO:6225)

Ecology and Combustion Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	2,419	2,639	2,465	2,381	1,501	1,758
Revenue Growth (YoY)	-12.20%	7.06%	3.53%	58.63%	-14.62%	10.08%
Cost of Revenue	1,569	1,747	1,696	1,739	1,041	1,253
Gross Profit	850	892	769	642	460	505
Selling, General & Admin	474	477	420	374	344	350
Research & Development	-	-	-	-	6	12
Operating Expenses	515	518	458	399	361	375
Operating Income	335	374	311	243	99	130
Currency Exchange Gain (Loss)	-	-	-	-	2	-
Other Non Operating Income (Expenses)	2	2	-10	-15	5	5
EBT Excluding Unusual Items	338	376	301	228	106	135
Gain (Loss) on Sale of Assets	-	-	1	92	-	-
Other Unusual Items	6	6	5	70	50	65
Pretax Income	344	382	307	390	156	200
Income Tax Expense	117	120	97	113	55	51
Net Income to Company	-	262	210	277	101	149
Net Income	227	262	210	277	101	149
Net Income to Common	227	262	210	277	101	149
Net Income Growth	-17.75%	24.76%	-24.19%	174.26%	-32.21%	5.32%
Shares Outstanding (Basic)	2	2	2	1	1	1
Shares Outstanding (Diluted)	2	2	2	1	1	1
Shares Change (YoY)	-11.11%	-	106.48%	0.46%	-3.71%	-
EPS (Basic)	124.38	143.56	115.07	313.39	114.80	163.07
EPS (Diluted)	124.38	143.56	115.07	313.39	114.80	163.07
EPS Growth	-7.47%	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	35.14%	33.80%	31.20%	26.96%	30.65%	28.73%
Operating Margin	13.85%	14.17%	12.62%	10.21%	6.60%	7.40%
Profit Margin	9.38%	9.93%	8.52%	11.63%	6.73%	8.48%
Free Cash Flow Margin	-	20.99%	-8.07%	6.38%	-	-
EBITDA	404.75	443	377	331	110	143
EBITDA Margin	16.73%	16.79%	15.29%	13.90%	7.33%	8.13%
D&A For EBITDA	69.75	69	66	88	11	13
EBIT	335	374	311	243	99	130
EBIT Margin	13.85%	14.17%	12.62%	10.21%	6.60%	7.40%
Effective Tax Rate	34.01%	31.41%	31.60%	28.97%	35.26%	25.50%

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