FKSE:231A Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	4,582	4,313	2,814
Revenue Growth (YoY)	6.24%	53.27%	-
Cost of Revenue	3,502	3,309	2,123
Gross Profit	1,080	1,004	691
Selling, General & Admin	496	496	335
Amortization of Goodwill & Intangibles	11	11	11
Operating Expenses	517	509	353
Operating Income	563	495	338
Interest & Investment Income	3	-	-
Other Non Operating Income (Expenses)	-	-2	4
EBT Excluding Unusual Items	566	493	342
Gain (Loss) on Sale of Assets	-	9	-
Other Unusual Items	-	-	18
Pretax Income	566	502	360
Income Tax Expense	181	177	113
Net Income	385	325	247
Net Income to Common	385	325	247
Net Income Growth	18.46%	31.58%	-
Shares Outstanding (Basic)	2	2	2
Shares Outstanding (Diluted)	3	2	2
Shares Change (YoY)	15.66%	1.67%	-
EPS (Basic)	155.16	150.30	115.97
EPS (Diluted)	153.73	150.30	115.97
EPS Growth	2.28%	29.60%	-
Free Cash Flow	379	618	-
Free Cash Flow Per Share	151.33	285.41	-
Dividend Per Share	-	45.200	-
Gross Margin	23.57%	23.28%	24.56%
Operating Margin	12.29%	11.48%	12.01%
Profit Margin	8.40%	7.54%	8.78%
Free Cash Flow Margin	8.27%	14.33%	-
EBITDA	589	521	356
EBITDA Margin	12.86%	12.08%	12.65%
D&A For EBITDA	26	26	18
EBIT	563	495	338
EBIT Margin	12.29%	11.48%	12.01%
Effective Tax Rate	31.98%	35.26%	31.39%

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