STrust Income Statement

Financials in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Feb '26 Feb 28, 2026	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022
Revenue	22,313	19,218	18,044	15,619	16,035
Revenue Growth (YoY)	16.11%	6.51%	15.53%	-2.59%	-3.80%
Cost of Revenue	17,705	15,045	14,613	12,382	13,208
Gross Profit	4,608	4,173	3,431	3,237	2,827
Selling, General & Admin	2,512	2,042	2,159	1,852	2,011
Other Operating Expenses	-	133	131	-	10
Operating Expenses	2,512	2,175	2,290	1,877	2,045
Operating Income	2,096	1,998	1,141	1,360	782
Interest Expense	-224	-221	-192	-158	-132
Interest & Investment Income	15	4	2	-	1
Other Non Operating Income (Expenses)	75	150	133	21	3
EBT Excluding Unusual Items	1,962	1,931	1,084	1,223	654
Gain (Loss) on Sale of Investments	33	-	-	-	-4
Gain (Loss) on Sale of Assets	-3	-	-	-	-
Other Unusual Items	56	-	-	-	-
Pretax Income	2,048	1,931	1,084	1,223	650
Income Tax Expense	628	592	355	385	209
Net Income	1,420	1,339	729	838	441
Net Income to Common	1,420	1,339	729	838	441
Net Income Growth	6.05%	83.68%	-13.01%	90.02%	-19.53%
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
Shares Change (YoY)	0.47%	0.44%	0.46%	0.46%	0.37%
EPS (Basic)	234.70	222.36	121.60	140.42	74.23
EPS (Diluted)	234.70	222.36	121.60	140.42	74.23
EPS Growth	5.55%	82.86%	-13.41%	89.16%	-19.82%
Free Cash Flow	-5,760	2,987	774	-2,640	973
Free Cash Flow Per Share	-952.03	496.04	129.10	-442.38	163.79
Dividend Per Share	-	26.000	22.000	18.000	16.000
Dividend Growth	-	18.18%	22.22%	12.50%	14.29%
Gross Margin	20.65%	21.71%	19.02%	20.72%	17.63%
Operating Margin	9.39%	10.40%	6.32%	8.71%	4.88%
Profit Margin	6.36%	6.97%	4.04%	5.37%	2.75%
Free Cash Flow Margin	-25.81%	15.54%	4.29%	-16.90%	6.07%
EBITDA	2,293	2,193	1,276	1,438	843
EBITDA Margin	10.28%	11.41%	7.07%	9.21%	5.26%
D&A For EBITDA	197	195	135	78	61
EBIT	2,096	1,998	1,141	1,360	782
EBIT Margin	9.39%	10.40%	6.32%	8.71%	4.88%
Effective Tax Rate	30.66%	30.66%	32.75%	31.48%	32.15%
Advertising Expenses	-	469	721	543	432

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