Repriority Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	2,521	2,631	2,703	2,633	2,309
Revenue Growth	-4.22%	-2.66%	2.66%	14.03%	-
Cost of Revenue	1,211	1,244	1,347	1,412	1,148
Gross Profit	1,310	1,387	1,356	1,221	1,161
Selling, General & Admin	1,014	1,072	1,039	1,008	1,023
Operating Expenses	1,014	1,072	1,039	1,008	1,023
Operating Income	296	315	317	213	138
Interest Expense	-1	-1	-	-	-
Interest & Investment Income	5	2	-	-	-
Other Non Operating Income (Expenses)	10	11	1	1	-1
Pretax Income	310	327	318	214	137
Income Tax Expense	95	98	104	65	48
Net Income	215	229	214	149	89
Net Income to Common	215	229	214	149	89
Net Income Growth	7.50%	7.01%	43.62%	67.42%	-
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change	4.35%	25.80%	3.23%	-	-
EPS (Basic)	96.53	102.84	121.96	85.30	50.95
EPS (Diluted)	94.60	101.07	118.67	85.30	50.95
EPS Growth	3.15%	-14.84%	39.13%	67.42%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Dividend Per Share	22.800	22.800	12.800	228.500	-
Dividend Growth	78.13%	78.13%	-94.40%	-	-
Gross Margin	51.96%	52.72%	50.17%	46.37%	50.28%
Operating Margin	11.74%	11.97%	11.73%	8.09%	5.98%
Profit Margin	8.53%	8.70%	7.92%	5.66%	3.85%
EBITDA	297.75	319	324	-	-
EBITDA Margin	11.81%	12.13%	11.99%	-	-
D&A For EBITDA	1.75	4	7	-	-
EBIT	296	315	317	213	138
EBIT Margin	11.74%	11.97%	11.73%	8.09%	5.98%
Effective Tax Rate	30.64%	29.97%	32.70%	30.37%	35.04%
Advertising Expenses	-	154	153	-	-