Novac Income Statement

Financials in millions JPY. Fiscal year is May - April.

Millions JPY. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2019	FY 2018	FY 2017	FY 2016
Period Ending	Apr '25 Apr 30, 2025	Apr '19 Apr 30, 2019	Apr '18 Apr 30, 2018	Apr '17 Apr 30, 2017	Apr '16 Apr 30, 2016
Revenue	27,511	30,930	29,667	27,071	26,565
Revenue Growth (YoY)	-11.05%	4.26%	9.59%	1.91%	10.20%
Cost of Revenue	25,096	27,085	25,318	23,492	23,526
Gross Profit	2,415	3,845	4,349	3,579	3,038
Selling, General & Admin	1,537	-	-	-	-
Other Operating Expenses	-	1,206	1,191	1,006	923.12
Operating Expenses	1,555	1,212	1,196	1,010	928.15
Operating Income	860	2,633	3,153	2,568	2,110
Interest Expense	-27	-10.61	-17.15	-9.88	-45.46
Interest & Investment Income	2	-	-	-	-
Other Non Operating Income (Expenses)	-5	-28.09	-132.42	-71.86	-204.74
EBT Excluding Unusual Items	830	2,594	3,003	2,487	1,860
Gain (Loss) on Sale of Investments	73	-	-	-	-
Gain (Loss) on Sale of Assets	3	-	-	-	-
Pretax Income	906	2,594	3,003	2,487	1,860
Income Tax Expense	333	790.19	956.34	802.32	679.57
Net Income to Company	573	-	-	-	-
Net Income	573	1,804	2,047	1,684	1,180
Net Income to Common	573	1,804	2,047	1,684	1,180
Net Income Growth	-68.23%	-11.89%	21.54%	42.69%	531.05%
Shares Outstanding (Basic)	5	-	-	-	-
Shares Outstanding (Diluted)	5	-	-	-	-
EPS (Basic)	111.25	-	-	-	-
EPS (Diluted)	111.25	-	-	-	-
Free Cash Flow	4,297	-	-	-	-
Free Cash Flow Per Share	834.28	-	-	-	-
Dividend Per Share	120.000	-	-	-	-
Gross Margin	8.78%	12.43%	14.66%	13.22%	11.44%
Operating Margin	3.13%	8.51%	10.63%	9.49%	7.94%
Profit Margin	2.08%	5.83%	6.90%	6.22%	4.44%
Free Cash Flow Margin	15.62%	-	-	-	-
EBITDA	917	2,639	3,158	2,573	2,115
EBITDA Margin	3.33%	8.53%	10.64%	9.50%	7.96%
D&A For EBITDA	57	-	-	-	-
EBIT	860	2,633	3,153	2,568	2,110
EBIT Margin	3.13%	8.51%	10.63%	9.49%	7.94%
Effective Tax Rate	36.75%	-	-	-	-

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