Star Mica Holdings 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	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Revenue	74,368	69,158	55,849	48,877	48,211	36,897
Revenue Growth (YoY)	22.20%	23.83%	14.26%	1.38%	30.66%	-6.75%
Cost of Revenue	60,471	56,883	46,033	40,456	38,452	29,447
Gross Profit	13,897	12,275	9,816	8,421	9,759	7,450
Selling, General & Admin	4,405	3,970	3,182	2,864	2,769	2,423
Other Operating Expenses	991	991	1,110	711	892	740
Operating Expenses	5,396	4,961	4,292	3,575	3,661	3,163
Operating Income	8,501	7,314	5,524	4,846	6,098	4,287
Interest Expense	-1,320	-1,234	-877	-685	-614	-540
Interest & Investment Income	41.89	31	17	-	3	4
Other Non Operating Income (Expenses)	-359.53	-262	-170	-242	-161	-141
EBT Excluding Unusual Items	6,863	5,849	4,494	3,919	5,326	3,610
Gain (Loss) on Sale of Assets	-	-	-	2	-	-
Asset Writedown	657	307	112	-	92	-76
Pretax Income	7,520	6,156	4,606	3,921	5,418	3,534
Income Tax Expense	2,337	1,972	1,500	1,257	1,709	1,132
Net Income	5,184	4,184	3,106	2,664	3,709	2,402
Net Income to Common	5,184	4,184	3,106	2,664	3,709	2,402
Net Income Growth	35.42%	34.71%	16.59%	-28.18%	54.41%	38.92%
Shares Outstanding (Basic)	34	34	33	33	35	37
Shares Outstanding (Diluted)	34	34	34	34	35	38
Shares Change (YoY)	1.37%	0.67%	-0.19%	-3.24%	-7.66%	-0.38%
EPS (Basic)	153.17	124.38	92.96	79.58	107.19	65.00
EPS (Diluted)	151.93	123.37	92.20	78.92	106.33	63.58
EPS Growth	33.61%	33.81%	16.83%	-25.78%	67.24%	39.43%
Free Cash Flow	-	-5,197	-5,276	-1,763	-4,628	-4,919
Free Cash Flow Per Share	-	-153.20	-156.58	-52.22	-132.65	-130.20
Dividend Per Share	37.000	37.000	23.000	20.000	19.500	16.500
Dividend Growth	60.87%	60.87%	15.00%	2.56%	18.18%	3.13%
Gross Margin	18.69%	17.75%	17.58%	17.23%	20.24%	20.19%
Operating Margin	11.43%	10.58%	9.89%	9.92%	12.65%	11.62%
Profit Margin	6.97%	6.05%	5.56%	5.45%	7.69%	6.51%
Free Cash Flow Margin	-	-7.51%	-9.45%	-3.61%	-9.60%	-13.33%
EBITDA	8,582	7,391	5,586	4,905	6,147	4,365
EBITDA Margin	11.54%	10.69%	10.00%	10.04%	12.75%	11.83%
D&A For EBITDA	80.75	77	62	59	49	78
EBIT	8,501	7,314	5,524	4,846	6,098	4,287
EBIT Margin	11.43%	10.58%	9.89%	9.92%	12.65%	11.62%
Effective Tax Rate	31.07%	32.03%	32.57%	32.06%	31.54%	32.03%

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