Faber Company 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	2,560	2,317	2,183	1,996
Revenue Growth (YoY)	10.49%	6.14%	9.37%	-
Cost of Revenue	786	733	707	597
Gross Profit	1,774	1,584	1,476	1,399
Selling, General & Admin	1,393	1,249	1,167	1,087
Amortization of Goodwill & Intangibles	5	-	-	-
Operating Expenses	1,398	1,249	1,167	1,087
Operating Income	376	335	309	312
Interest & Investment Income	2	-	-	-
Other Non Operating Income (Expenses)	-	-27	-	-2
EBT Excluding Unusual Items	378	308	309	310
Gain (Loss) on Sale of Investments	-	-14	-	-
Pretax Income	378	294	309	310
Income Tax Expense	115	75	95	102
Net Income	263	219	214	208
Net Income to Common	263	219	214	208
Net Income Growth	20.09%	2.34%	2.89%	-
Shares Outstanding (Basic)	3	2	2	2
Shares Outstanding (Diluted)	3	2	2	2
Shares Change (YoY)	11.37%	2.27%	-	-
EPS (Basic)	96.22	89.23	89.17	86.67
EPS (Diluted)	96.22	89.23	89.17	86.67
EPS Growth	7.84%	0.07%	2.89%	-
Free Cash Flow	205	222	-	-
Free Cash Flow Per Share	75.00	90.45	-	-
Dividend Per Share	20.000	-	-	-
Gross Margin	69.30%	68.36%	67.61%	70.09%
Operating Margin	14.69%	14.46%	14.16%	15.63%
Profit Margin	10.27%	9.45%	9.80%	10.42%
Free Cash Flow Margin	8.01%	9.58%	-	-
EBITDA	383	337	-	-
EBITDA Margin	14.96%	14.54%	-	-
D&A For EBITDA	7	2	-	-
EBIT	376	335	309	312
EBIT Margin	14.69%	14.46%	14.16%	15.63%
Effective Tax Rate	30.42%	25.51%	30.74%	32.90%
Advertising Expenses	202	149	-	-

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