Nippon Souken Income Statement

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

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	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	617	584	535	426	356	296
Revenue Growth	9.20%	9.16%	25.59%	19.66%	20.27%	-
Gross Profit	617	584	535	426	356	296
Selling, General & Admin	561	514	477	411	336	321
Operating Expenses	561	514	477	411	336	321
Operating Income	56	70	58	15	20	-25
Interest Expense	-2	-2	-1	-1	-1	-1
Other Non Operating Income (Expenses)	3	3	2	-6	5	11
Pretax Income	57	71	59	8	24	-15
Income Tax Expense	15	24	10	-	-1	1
Net Income	42	47	49	8	25	-16
Net Income to Common	42	47	49	8	25	-16
Net Income Growth	-19.23%	-4.08%	512.50%	-68.00%	-	-
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change	-0.00%	-0.00%	-	0.03%	-	-
EPS (Basic)	31.58	35.34	36.84	6.02	18.80	-12.03
EPS (Diluted)	31.58	35.34	36.84	6.02	18.80	-12.03
EPS Growth	-19.23%	-4.08%	512.50%	-68.00%	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	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
Free Cash Flow	91	37	43	2	-	-
Free Cash Flow Per Share	68.40	27.81	32.32	1.50	-	-
Dividend Per Share	7.500	7.500	7.500	-	-	-
Dividend Growth	0%	0%	-	-	-	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	9.08%	11.99%	10.84%	3.52%	5.62%	-8.45%
Profit Margin	6.81%	8.05%	9.16%	1.88%	7.02%	-5.41%
Free Cash Flow Margin	14.75%	6.34%	8.04%	0.47%	-	-
EBITDA	68	82	67	24	-	-
EBITDA Margin	11.02%	14.04%	12.52%	5.63%	-	-
D&A For EBITDA	12	12	9	9	-	-
EBIT	56	70	58	15	20	-25
EBIT Margin	9.08%	11.99%	10.84%	3.52%	5.62%	-8.45%
Effective Tax Rate	26.32%	33.80%	16.95%	-	-	-