Repriority 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	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	2,631	2,703	2,633	2,309
Revenue Growth (YoY)	-2.66%	2.66%	14.03%	-
Cost of Revenue	1,244	1,347	1,412	1,148
Gross Profit	1,387	1,356	1,221	1,161
Selling, General & Admin	1,072	1,039	1,008	1,023
Operating Expenses	1,072	1,039	1,008	1,023
Operating Income	315	317	213	138
Interest Expense	-1	-	-	-
Interest & Investment Income	2	-	-	-
Other Non Operating Income (Expenses)	11	1	1	-1
Pretax Income	327	318	214	137
Income Tax Expense	98	104	65	48
Net Income	229	214	149	89
Net Income to Common	229	214	149	89
Net Income Growth	7.01%	43.62%	67.42%	-
Shares Outstanding (Basic)	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1
Shares Change (YoY)	25.80%	3.23%	-	-
EPS (Basic)	205.68	243.92	170.60	101.90
EPS (Diluted)	202.14	237.35	170.60	101.90
EPS Growth	-14.84%	39.13%	67.42%	-
Dividend Per Share	45.600	25.600	457.000	-
Dividend Growth	78.13%	-94.40%	-	-
Gross Margin	52.72%	50.17%	46.37%	50.28%
Operating Margin	11.97%	11.73%	8.09%	5.98%
Profit Margin	8.70%	7.92%	5.66%	3.85%
EBITDA	319	324	-	-
EBITDA Margin	12.13%	11.99%	-	-
D&A For EBITDA	4	7	-	-
EBIT	315	317	213	138
EBIT Margin	11.97%	11.73%	8.09%	5.98%
Effective Tax Rate	29.97%	32.70%	30.37%	35.04%
Advertising Expenses	-	153	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.