SCAT Inc. (TYO:3974)

SCAT Inc. Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021
Revenue	2,605	2,594	2,742	2,587	2,483
Revenue Growth (YoY)	0.42%	-5.40%	5.99%	4.19%	0.85%
Cost of Revenue	1,570	1,598	1,656	1,504	1,466
Gross Profit	1,035	996	1,086	1,083	1,017
Selling, General & Admin	842	849	858	859	836
Operating Expenses	842	849	858	859	836
Operating Income	193	147	228	224	181
Interest Expense	-1	-1	-2	-3	-3
Interest & Investment Income	1	-	-	-	-
Other Non Operating Income (Expenses)	2	10	4	1	2
EBT Excluding Unusual Items	195	156	230	222	180
Gain (Loss) on Sale of Assets	-	-2	-	-1	7
Asset Writedown	-8	-	-8	-56	-
Other Unusual Items	-	4	19	-7	-12
Pretax Income	187	158	241	158	175
Income Tax Expense	62	58	84	58	55
Net Income	125	100	157	100	120
Net Income to Common	125	100	157	100	120
Net Income Growth	25.00%	-36.31%	57.00%	-16.67%	69.01%
Shares Outstanding (Basic)	3	3	3	4	4
Shares Outstanding (Diluted)	3	3	3	4	4
Shares Change (YoY)	2.66%	-6.61%	-27.79%	-5.59%	1.23%
EPS (Basic)	43.58	35.79	52.48	24.14	27.35
EPS (Diluted)	43.58	35.79	52.48	24.14	27.35
EPS Growth	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	-	13.000	9.500	8.500	7.000
Dividend Growth	-	36.84%	11.77%	21.43%	5.00%
Gross Margin	39.73%	38.40%	39.61%	41.86%	40.96%
Operating Margin	7.41%	5.67%	8.31%	8.66%	7.29%
Profit Margin	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	340	325	394	366	293
EBITDA Margin	13.05%	12.53%	14.37%	14.15%	11.80%
D&A For EBITDA	147	178	166	142	112
EBIT	193	147	228	224	181
EBIT Margin	7.41%	5.67%	8.31%	8.66%	7.29%
Effective Tax Rate	33.16%	36.71%	34.86%	36.71%	31.43%

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