OPRO Co., Ltd. (TYO:228A)
Japan · Delayed Price · Currency is JPY 1,607.00
-2.00 (-0.12%)
Aug 6, 2026, 3:08 PM JST
OPRO Co., Ltd. Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 |
| 2,713 | 2,553 | 2,105 | 1,618 | 1,290 | |
Revenue Growth | 18.91% | 21.28% | 30.07% | 25.39% | - |
Cost of Revenue | 1,218 | 1,169 | 1,066 | 817.39 | 607 |
Gross Profit | 1,494 | 1,383 | 1,038 | 800.77 | 683.5 |
Selling, General & Admin | 1,117 | 1,038 | 810.11 | 680.22 | 540.33 |
Research & Development | - | - | - | - | 5.99 |
Operating Expenses | 1,131 | 1,052 | 826.97 | 689.58 | 551.14 |
Operating Income | 363.44 | 331.3 | 211.52 | 111.19 | 132.36 |
Interest Expense | - | - | - | -0.21 | -0.65 |
Interest & Investment Income | 11.67 | 5.74 | 0.07 | 0.01 | 0 |
Currency Exchange Gain (Loss) | -0.01 | -0.02 | -0.07 | - | - |
Other Non Operating Income (Expenses) | 0.13 | 0.01 | -0.78 | -1.03 | 0.75 |
EBT Excluding Unusual Items | 375.23 | 337.03 | 210.74 | 109.95 | 132.46 |
Gain (Loss) on Sale of Assets | -0.01 | -0.04 | 0 | -0.48 | - |
Asset Writedown | -8 | -19.94 | - | - | -8.16 |
Other Unusual Items | -1.94 | -1.94 | - | - | - |
Pretax Income | 365.29 | 315.11 | 210.74 | 109.47 | 124.31 |
Income Tax Expense | 89.19 | 73.91 | 59.87 | 13.64 | 24.43 |
Net Income | 276.1 | 241.2 | 150.87 | 95.83 | 99.88 |
Net Income to Common | 276.1 | 241.2 | 150.87 | 95.83 | 99.88 |
Net Income Growth | 75.74% | 59.87% | 57.43% | -4.05% | - |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 |
Shares Change | 7.97% | 25.14% | 16.18% | - | - |
EPS (Basic) | 118.96 | 104.87 | 83.16 | 58.42 | 60.89 |
EPS (Diluted) | 114.74 | 101.12 | 79.16 | 58.42 | 60.89 |
EPS Growth | 62.76% | 27.74% | 35.50% | -4.05% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 |
Free Cash Flow | 500.05 | 418.53 | 435.12 | 220.91 | 299.15 |
Free Cash Flow Per Share | 207.82 | 175.48 | 228.30 | 134.67 | 182.36 |
Gross Margin | 55.08% | 54.19% | 49.34% | 49.49% | 52.96% |
Operating Margin | 13.40% | 12.98% | 10.05% | 6.87% | 10.26% |
Profit Margin | 10.18% | 9.45% | 7.17% | 5.92% | 7.74% |
Free Cash Flow Margin | 18.43% | 16.40% | 20.67% | 13.65% | 23.18% |
EBITDA | 421.76 | 377.88 | 242.51 | 136.1 | 140.84 |
EBITDA Margin | 15.55% | 14.80% | 11.52% | 8.41% | 10.91% |
D&A For EBITDA | 58.32 | 46.58 | 30.99 | 24.91 | 8.47 |
EBIT | 363.44 | 331.3 | 211.52 | 111.19 | 132.36 |
EBIT Margin | 13.40% | 12.98% | 10.05% | 6.87% | 10.26% |
Effective Tax Rate | 24.42% | 23.46% | 28.41% | 12.46% | 19.65% |