Noevir Holdings Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2016 - 2020
Revenue	64,724	63,823	62,552	61,143	51,272	Upgrade
Revenue Growth (YoY)	1.41%	2.03%	2.30%	19.25%	-1.10%	Upgrade
Cost of Revenue	21,446	20,666	19,988	19,050	18,241	Upgrade
Gross Profit	43,278	43,157	42,564	42,093	33,031	Upgrade
Selling, General & Admin	32,202	31,733	31,540	31,977	22,443	Upgrade
Research & Development	-	-	-	-	1,041	Upgrade
Operating Expenses	32,202	31,733	31,540	31,977	24,473	Upgrade
Operating Income	11,076	11,424	11,024	10,116	8,558	Upgrade
Interest & Investment Income	126	76	54	28	25	Upgrade
Currency Exchange Gain (Loss)	48	-24	1	103	39	Upgrade
Other Non Operating Income (Expenses)	524	117	215	158	349	Upgrade
EBT Excluding Unusual Items	11,774	11,593	11,294	10,405	8,971	Upgrade
Gain (Loss) on Sale of Assets	19	25	3	103	-6	Upgrade
Asset Writedown	-	-	-	-310	-	Upgrade
Other Unusual Items	86	-	-	961	-	Upgrade
Pretax Income	11,879	11,618	11,297	11,159	8,965	Upgrade
Income Tax Expense	3,690	3,530	3,484	3,506	2,506	Upgrade
Earnings From Continuing Operations	8,189	8,088	7,813	7,653	6,459	Upgrade
Minority Interest in Earnings	-159	-118	-140	-64	-76	Upgrade
Net Income	8,030	7,970	7,673	7,589	6,383	Upgrade
Net Income to Common	8,030	7,970	7,673	7,589	6,383	Upgrade
Net Income Growth	0.75%	3.87%	1.11%	18.89%	13.62%	Upgrade
Shares Outstanding (Basic)	34	34	34	34	34	Upgrade
Shares Outstanding (Diluted)	34	34	34	34	34	Upgrade
EPS (Basic)	235.10	233.34	224.64	222.18	186.88	Upgrade
EPS (Diluted)	235.10	233.34	224.64	222.18	186.88	Upgrade
EPS Growth	0.75%	3.87%	1.11%	18.89%	13.62%	Upgrade
Free Cash Flow	5,662	8,497	6,888	5,299	8,687	Upgrade
Free Cash Flow Per Share	165.77	248.77	201.66	155.14	254.33	Upgrade
Dividend Per Share	230.000	225.000	220.000	215.000	210.000	Upgrade
Dividend Growth	2.22%	2.27%	2.33%	2.38%	2.44%	Upgrade
Gross Margin	66.86%	67.62%	68.05%	68.84%	64.42%	Upgrade
Operating Margin	17.11%	17.90%	17.62%	16.55%	16.69%	Upgrade
Profit Margin	12.41%	12.49%	12.27%	12.41%	12.45%	Upgrade
Free Cash Flow Margin	8.75%	13.31%	11.01%	8.67%	16.94%	Upgrade
EBITDA	11,941	12,433	12,244	11,567	10,052	Upgrade
EBITDA Margin	18.45%	19.48%	19.57%	18.92%	19.61%	Upgrade
D&A For EBITDA	865	1,009	1,220	1,451	1,494	Upgrade
EBIT	11,076	11,424	11,024	10,116	8,558	Upgrade
EBIT Margin	17.11%	17.90%	17.62%	16.55%	16.69%	Upgrade
Effective Tax Rate	31.06%	30.38%	30.84%	31.42%	27.95%	Upgrade
Advertising Expenses	2,767	2,823	2,725	2,878	4,878	Upgrade

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