Repriority Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2024	FY 2023	FY 2022
Period Ending	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	2,703	2,633	2,309
Revenue Growth (YoY)	2.66%	14.03%	-
Cost of Revenue	1,347	1,412	1,148
Gross Profit	1,356	1,221	1,161
Selling, General & Admin	1,039	1,008	1,023
Operating Expenses	1,039	1,008	1,023
Operating Income	317	213	138
Other Non Operating Income (Expenses)	1	1	-1
Pretax Income	318	214	137
Income Tax Expense	104	65	48
Net Income	214	149	89
Net Income to Common	214	149	89
Net Income Growth	43.62%	67.42%	-
Shares Outstanding (Basic)	1	1	1
Shares Outstanding (Diluted)	1	1	1
Shares Change (YoY)	3.23%	-	-
EPS (Basic)	243.92	170.60	101.90
EPS (Diluted)	237.35	170.60	101.90
EPS Growth	39.13%	67.42%	-
Free Cash Flow	258	-	-
Free Cash Flow Per Share	286.15	-	-
Dividend Per Share	25.600	457.000	-
Dividend Growth	-94.40%	-	-
Gross Margin	50.17%	46.37%	50.28%
Operating Margin	11.73%	8.09%	5.98%
Profit Margin	7.92%	5.66%	3.85%
Free Cash Flow Margin	9.54%	-	-
EBITDA	324	-	-
EBITDA Margin	11.99%	-	-
D&A For EBITDA	7	-	-
EBIT	317	213	138
EBIT Margin	11.73%	8.09%	5.98%
Effective Tax Rate	32.70%	30.37%	35.04%
Advertising Expenses	153	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.