SCAT Inc. Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	2,639	2,605	2,594	2,742	2,587	2,483
Revenue Growth (YoY)	3.64%	0.42%	-5.40%	5.99%	4.19%	0.85%
Cost of Revenue	1,587	1,570	1,598	1,656	1,504	1,466
Gross Profit	1,052	1,035	996	1,086	1,083	1,017
Selling, General & Admin	844.05	842	849	858	859	836
Operating Expenses	844.05	842	849	858	859	836
Operating Income	207.78	193	147	228	224	181
Interest Expense	-0.68	-1	-1	-2	-3	-3
Interest & Investment Income	1	1	-	-	-	-
Other Non Operating Income (Expenses)	2.34	2	10	4	1	2
EBT Excluding Unusual Items	210.44	195	156	230	222	180
Gain (Loss) on Sale of Assets	-	-	-2	-	-1	7
Asset Writedown	-8	-8	-	-8	-56	-
Other Unusual Items	-	-	4	19	-7	-12
Pretax Income	202.44	187	158	241	158	175
Income Tax Expense	67.43	62	58	84	58	55
Net Income	135.01	125	100	157	100	120
Net Income to Common	135.01	125	100	157	100	120
Net Income Growth	52.77%	25.00%	-36.31%	57.00%	-16.67%	69.01%
Shares Outstanding (Basic)	3	3	3	3	4	4
Shares Outstanding (Diluted)	3	3	3	3	4	4
Shares Change (YoY)	3.69%	2.66%	-6.61%	-27.79%	-5.59%	1.23%
EPS (Basic)	45.88	43.58	35.79	52.48	24.14	27.35
EPS (Diluted)	45.88	43.58	35.79	52.48	24.14	27.35
EPS Growth	46.05%	21.76%	-31.80%	117.41%	-11.73%	66.95%
Free Cash Flow	-	171	181	330	242	333
Free Cash Flow Per Share	-	59.61	64.78	110.30	58.41	75.89
Dividend Per Share	14.000	14.000	13.000	9.500	8.500	7.000
Dividend Growth	7.69%	7.69%	36.84%	11.77%	21.43%	5.00%
Gross Margin	39.86%	39.73%	38.40%	39.61%	41.86%	40.96%
Operating Margin	7.87%	7.41%	5.67%	8.31%	8.66%	7.29%
Profit Margin	5.12%	4.80%	3.85%	5.73%	3.86%	4.83%
Free Cash Flow Margin	-	6.56%	6.98%	12.04%	9.35%	13.41%
EBITDA	347.03	340	325	394	366	293
EBITDA Margin	13.15%	13.05%	12.53%	14.37%	14.15%	11.80%
D&A For EBITDA	139.25	147	178	166	142	112
EBIT	207.78	193	147	228	224	181
EBIT Margin	7.87%	7.41%	5.67%	8.31%	8.66%	7.29%
Effective Tax Rate	33.31%	33.16%	36.71%	34.86%	36.71%	31.43%

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