TechnoPro Holdings Income Statement

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

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	243,544	238,966	219,218	199,851	178,756	161,316
Revenue Growth (YoY)	8.63%	9.01%	9.69%	11.80%	10.81%	1.84%
Cost of Revenue	177,486	174,070	160,408	146,948	131,897	121,589
Gross Profit	66,058	64,896	58,810	52,903	46,859	39,727
Selling, General & Admin	34,671	33,622	31,889	29,049	25,351	20,014
Other Operating Expenses	423	403	10	-211	38	29
Operating Expenses	37,475	36,406	34,424	31,312	27,857	22,116
Operating Income	28,583	28,490	24,386	21,591	19,002	17,611
Interest Expense	-	-87	-81	-98	-108	-105
Interest & Investment Income	298	212	155	84	21	69
Currency Exchange Gain (Loss)	43	43	-6	-22	-229	-239
Other Non Operating Income (Expenses)	314	314	292	210	427	1,980
EBT Excluding Unusual Items	29,238	28,972	24,746	21,765	19,113	19,316
Gain (Loss) on Sale of Investments	121	121	65	10	-4	-18
Gain (Loss) on Sale of Assets	-	-	-2	41	1,863	41
Asset Writedown	-4,827	-4,827	-2,671	19	-7	132
Pretax Income	24,532	24,266	22,138	21,835	20,965	19,471
Income Tax Expense	8,009	7,957	7,243	6,276	5,307	6,080
Earnings From Continuing Operations	16,523	16,309	14,895	15,559	15,658	13,391
Minority Interest in Earnings	-159	-163	-211	-194	-228	-146
Net Income	16,364	16,146	14,684	15,365	15,430	13,245
Net Income to Common	16,364	16,146	14,684	15,365	15,430	13,245
Net Income Growth	6.03%	9.96%	-4.43%	-0.42%	16.50%	22.36%
Shares Outstanding (Basic)	79	105	107	108	108	108
Shares Outstanding (Diluted)	79	105	107	108	108	108
Shares Change (YoY)	-25.50%	-2.08%	-0.86%	-0.05%	-	-0.50%
EPS (Basic)	206.55	154.46	137.56	142.70	143.23	122.95
EPS (Diluted)	206.55	154.46	137.56	142.70	143.23	122.95
EPS Growth	42.32%	12.29%	-3.60%	-0.37%	16.50%	22.97%
Free Cash Flow	28,741	25,055	30,749	20,964	18,360	21,816
Free Cash Flow Per Share	362.77	239.69	288.05	194.70	170.43	202.51
Dividend Per Share	30.000	30.000	80.000	75.000	72.000	61.667
Dividend Growth	-62.50%	-62.50%	6.67%	4.17%	16.76%	23.33%
Gross Margin	27.12%	27.16%	26.83%	26.47%	26.21%	24.63%
Operating Margin	11.74%	11.92%	11.12%	10.80%	10.63%	10.92%
Profit Margin	6.72%	6.76%	6.70%	7.69%	8.63%	8.21%
Free Cash Flow Margin	11.80%	10.48%	14.03%	10.49%	10.27%	13.52%
EBITDA	31,703	31,586	27,657	24,719	22,102	20,269
EBITDA Margin	13.02%	13.22%	12.62%	12.37%	12.36%	12.57%
D&A For EBITDA	3,120	3,096	3,271	3,128	3,100	2,658
EBIT	28,583	28,490	24,386	21,591	19,002	17,611
EBIT Margin	11.74%	11.92%	11.12%	10.80%	10.63%	10.92%
Effective Tax Rate	32.65%	32.79%	32.72%	28.74%	25.31%	31.23%

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