Prime Strategy Income Statement

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

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Revenue	887	857	877	770	559
Revenue Growth (YoY)	3.50%	-2.28%	13.90%	37.75%	-1.41%
Cost of Revenue	391	337	300	220	186
Gross Profit	496	520	577	550	373
Selling, General & Admin	352	307	289	254	226
Operating Expenses	352	307	289	254	226
Operating Income	144	213	288	296	147
Interest Expense	-	-	-1	-1	-1
Interest & Investment Income	2	-	-	-	-
Other Non Operating Income (Expenses)	-2	-2	-22	-4	-1
EBT Excluding Unusual Items	144	211	265	291	145
Gain (Loss) on Sale of Investments	-	-	3	-	-
Pretax Income	144	211	268	291	145
Income Tax Expense	37	60	83	94	50
Net Income	107	151	185	197	95
Net Income to Common	107	151	185	197	95
Net Income Growth	-29.14%	-18.38%	-6.09%	107.37%	251.85%
Shares Outstanding (Basic)	4	3	3	3	3
Shares Outstanding (Diluted)	4	4	4	3	3
Shares Change (YoY)	-0.76%	3.27%	24.06%	-	-
EPS (Basic)	30.46	43.25	55.89	69.12	33.33
EPS (Diluted)	29.74	41.60	52.43	69.12	33.33
EPS Growth	-28.51%	-20.66%	-24.15%	107.37%	251.85%
Free Cash Flow	115	120	155	-	-
Free Cash Flow Per Share	31.74	32.87	43.84	-	-
Dividend Per Share	22.000	21.000	20.000	-	-
Dividend Growth	4.76%	5.00%	-	-	-
Gross Margin	55.92%	60.68%	65.79%	71.43%	66.73%
Operating Margin	16.23%	24.85%	32.84%	38.44%	26.30%
Profit Margin	12.06%	17.62%	21.09%	25.58%	16.99%
Free Cash Flow Margin	12.96%	14.00%	17.67%	-	-
EBITDA	155	222	296	-	-
EBITDA Margin	17.47%	25.90%	33.75%	-	-
D&A For EBITDA	11	9	8	-	-
EBIT	144	213	288	296	147
EBIT Margin	16.23%	24.85%	32.84%	38.44%	26.30%
Effective Tax Rate	25.69%	28.44%	30.97%	32.30%	34.48%
Advertising Expenses	-	32	-	-	-

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.