PRAP Japan Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	7,390	7,388	6,885	6,635	6,274	8,211
Revenue Growth (YoY)	4.56%	7.31%	3.77%	5.75%	-23.59%	72.54%
Cost of Revenue	4,660	4,609	4,292	4,014	4,047	6,381
Gross Profit	2,730	2,779	2,593	2,621	2,227	1,830
Selling, General & Admin	2,000	2,002	1,957	1,832	1,750	1,493
Operating Expenses	2,058	2,060	2,020	1,891	1,786	1,515
Operating Income	672	719	573	730	441	315
Interest & Investment Income	9	5	3	3	2	1
Currency Exchange Gain (Loss)	-3	2	-2	-	-10	-8
Other Non Operating Income (Expenses)	2	4	1	13	7	27
EBT Excluding Unusual Items	680	730	575	746	440	335
Asset Writedown	-	-	-86	-	-	-
Other Unusual Items	-	-	-47	-	-127	-11
Pretax Income	680	730	442	746	313	324
Income Tax Expense	203	205	204	261	126	150
Earnings From Continuing Operations	477	525	238	485	187	174
Minority Interest in Earnings	-7	-49	-12	-49	-30	-34
Net Income	470	476	226	436	157	140
Net Income to Common	470	476	226	436	157	140
Net Income Growth	70.91%	110.62%	-48.16%	177.71%	12.14%	-19.54%
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	0.45%	0.55%	0.87%	9.14%	-0.57%	0.75%
EPS (Basic)	105.84	107.42	51.28	99.79	39.22	34.77
EPS (Diluted)	105.84	107.42	51.28	99.79	39.22	34.77
EPS Growth	70.14%	109.48%	-48.61%	154.44%	12.79%	-20.14%
Free Cash Flow	745	562	475	743	258	209
Free Cash Flow Per Share	167.77	126.83	107.78	170.06	64.45	51.91
Dividend Per Share	41.000	41.000	40.000	40.000	40.000	40.000
Dividend Growth	2.50%	2.50%	-	-	-	2.56%
Gross Margin	36.94%	37.61%	37.66%	39.50%	35.50%	22.29%
Operating Margin	9.09%	9.73%	8.32%	11.00%	7.03%	3.84%
Profit Margin	6.36%	6.44%	3.28%	6.57%	2.50%	1.70%
Free Cash Flow Margin	10.08%	7.61%	6.90%	11.20%	4.11%	2.54%
EBITDA	853	907	768	915	601	440
EBITDA Margin	11.54%	12.28%	11.15%	13.79%	9.58%	5.36%
D&A For EBITDA	181	188	195	185	160	125
EBIT	672	719	573	730	441	315
EBIT Margin	9.09%	9.73%	8.32%	11.00%	7.03%	3.84%
Effective Tax Rate	29.85%	28.08%	46.15%	34.99%	40.26%	46.30%

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