POPER Co.,Ltd. (TYO:5134)

POPER 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	1,389	1,071	829	665	442
Revenue Growth (YoY)	29.69%	29.19%	24.66%	50.45%	68.70%
Cost of Revenue	346	273	218	189	141
Gross Profit	1,043	798	611	476	301
Selling, General & Admin	869	716	570	493	482
Operating Expenses	869	724	573	496	482
Operating Income	174	74	38	-20	-181
Interest Expense	-2	-2	-1	-1	-1
Interest & Investment Income	1	-	-	-	-
Other Non Operating Income (Expenses)	-2	-2	-5	-7	-
EBT Excluding Unusual Items	171	70	32	-28	-182
Other Unusual Items	-26	-	-	-	-2
Pretax Income	145	70	32	-28	-184
Income Tax Expense	7	-13	6	-35	-
Net Income	138	83	26	7	-184
Net Income to Common	138	83	26	7	-184
Net Income Growth	66.27%	219.23%	271.43%	-	-
Shares Outstanding (Basic)	4	4	4	4	3
Shares Outstanding (Diluted)	4	4	4	4	3
Shares Change (YoY)	1.76%	1.41%	11.16%	6.67%	7.23%
EPS (Basic)	35.06	21.16	6.74	1.98	-55.63
EPS (Diluted)	34.10	20.87	6.63	1.98	-55.63
EPS Growth	63.39%	214.78%	234.15%	-	-
Free Cash Flow	212	60	5	-14	-
Free Cash Flow Per Share	52.39	15.09	1.27	-3.97	-
Gross Margin	75.09%	74.51%	73.70%	71.58%	68.10%
Operating Margin	12.53%	6.91%	4.58%	-3.01%	-40.95%
Profit Margin	9.93%	7.75%	3.14%	1.05%	-41.63%
Free Cash Flow Margin	15.26%	5.60%	0.60%	-2.10%	-
EBITDA	190	82	41	-17	-
EBITDA Margin	13.68%	7.66%	4.95%	-2.56%	-
D&A For EBITDA	16	8	3	3	-
EBIT	174	74	38	-20	-181
EBIT Margin	12.53%	6.91%	4.58%	-3.01%	-40.95%
Effective Tax Rate	4.83%	-	18.75%	-	-
Advertising Expenses	-	48	46	34	-

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