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	Nov '25 Nov 30, 2025	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	7,460	7,388	6,885	6,635	6,274	8,211
Revenue Growth (YoY)	6.75%	7.31%	3.77%	5.75%	-23.59%	72.54%
Cost of Revenue	4,698	4,609	4,292	4,014	4,047	6,381
Gross Profit	2,762	2,779	2,593	2,621	2,227	1,830
Selling, General & Admin	1,991	2,002	1,957	1,832	1,750	1,493
Operating Expenses	2,049	2,060	2,020	1,891	1,786	1,515
Operating Income	713	719	573	730	441	315
Interest & Investment Income	5	5	3	3	2	1
Currency Exchange Gain (Loss)	-	2	-2	-	-10	-8
Other Non Operating Income (Expenses)	7	4	1	13	7	27
EBT Excluding Unusual Items	725	730	575	746	440	335
Asset Writedown	-	-	-86	-	-	-
Other Unusual Items	-	-	-47	-	-127	-11
Pretax Income	725	730	442	746	313	324
Income Tax Expense	204	205	204	261	126	150
Earnings From Continuing Operations	521	525	238	485	187	174
Minority Interest in Earnings	-29	-49	-12	-49	-30	-34
Net Income	492	476	226	436	157	140
Net Income to Common	492	476	226	436	157	140
Net Income Growth	117.70%	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)	110.91	107.42	51.28	99.79	39.22	34.77
EPS (Diluted)	110.91	107.42	51.28	99.79	39.22	34.77
EPS Growth	116.72%	109.48%	-48.61%	154.44%	12.79%	-20.14%
Free Cash Flow	-	562	475	743	258	209
Free Cash Flow Per Share	-	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	37.02%	37.61%	37.66%	39.50%	35.50%	22.29%
Operating Margin	9.56%	9.73%	8.32%	11.00%	7.03%	3.84%
Profit Margin	6.59%	6.44%	3.28%	6.57%	2.50%	1.70%
Free Cash Flow Margin	-	7.61%	6.90%	11.20%	4.11%	2.54%
EBITDA	899.25	907	768	915	601	440
EBITDA Margin	12.05%	12.28%	11.15%	13.79%	9.58%	5.36%
D&A For EBITDA	186.25	188	195	185	160	125
EBIT	713	719	573	730	441	315
EBIT Margin	9.56%	9.73%	8.32%	11.00%	7.03%	3.84%
Effective Tax Rate	28.14%	28.08%	46.15%	34.99%	40.26%	46.30%

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