OPRO Co., Ltd. (TYO:228A)

OPRO Co., Ltd. Income Statement

Financials in millions JPY. Fiscal year is December - November.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022
Revenue	2,553	2,105	1,618	1,290
Revenue Growth (YoY)	21.28%	30.07%	25.39%	-
Cost of Revenue	1,169	1,066	817.39	607
Gross Profit	1,383	1,038	800.77	683.5
Selling, General & Admin	1,052	810.11	680.22	540.33
Research & Development	-	-	-	5.99
Operating Expenses	1,052	826.97	689.58	551.14
Operating Income	331.3	211.52	111.19	132.36
Interest Expense	-	-	-0.21	-0.65
Interest & Investment Income	5.74	0.07	0.01	0
Currency Exchange Gain (Loss)	-0.02	-	-	-
Other Non Operating Income (Expenses)	0.01	-0.85	-1.03	0.75
EBT Excluding Unusual Items	337.03	210.74	109.95	132.46
Gain (Loss) on Sale of Assets	-0.04	0	-0.48	-
Asset Writedown	-19.94	-	-	-8.16
Other Unusual Items	-1.94	-	-	-
Pretax Income	315.11	210.74	109.47	124.31
Income Tax Expense	73.91	59.87	13.64	24.43
Net Income	241.2	150.87	95.83	99.88
Net Income to Common	241.2	150.87	95.83	99.88
Net Income Growth	59.87%	57.43%	-4.05%	-
Shares Outstanding (Basic)	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2
Shares Change (YoY)	25.14%	16.18%	-	-
EPS (Basic)	104.87	83.16	58.42	60.89
EPS (Diluted)	101.12	79.16	58.42	60.89
EPS Growth	27.74%	35.50%	-4.05%	-
Free Cash Flow	418.53	435.12	220.91	299.15
Free Cash Flow Per Share	175.48	228.30	134.67	182.36
Gross Margin	54.19%	49.34%	49.49%	52.96%
Operating Margin	12.98%	10.05%	6.87%	10.26%
Profit Margin	9.45%	7.17%	5.92%	7.74%
Free Cash Flow Margin	16.40%	20.67%	13.65%	23.18%
EBITDA	377.88	242.51	136.1	140.84
EBITDA Margin	14.80%	11.52%	8.41%	10.91%
D&A For EBITDA	46.58	30.99	24.91	8.47
EBIT	331.3	211.52	111.19	132.36
EBIT Margin	12.98%	10.05%	6.87%	10.26%
Effective Tax Rate	23.46%	28.41%	12.46%	19.65%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.