Strike Group Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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
Revenue	21,492	20,314	18,138	13,826	10,727	8,339
Revenue Growth (YoY)	18.57%	12.00%	31.19%	28.89%	28.63%	20.58%
Cost of Revenue	8,742	8,395	6,528	4,579	3,570	3,055
Gross Profit	12,750	11,919	11,610	9,247	7,157	5,284
Selling, General & Admin	5,700	5,405	4,676	3,865	2,862	2,035
Operating Expenses	5,700	5,586	4,838	4,045	2,932	2,098
Operating Income	7,050	6,333	6,772	5,202	4,225	3,186
Interest & Investment Income	27.85	27	5	2	-	2.77
Other Non Operating Income (Expenses)	5.86	-20	-5	6	1	18.46
EBT Excluding Unusual Items	7,056	6,340	6,772	5,210	4,226	3,207
Gain (Loss) on Sale of Investments	-62.45	27	-42	-15	-	-60
Pretax Income	6,996	6,367	6,730	5,195	4,226	3,147
Income Tax Expense	1,841	1,648	1,775	1,329	1,264	936
Net Income	5,155	4,719	4,955	3,866	2,962	2,211
Net Income to Common	5,155	4,719	4,955	3,866	2,962	2,211
Net Income Growth	15.32%	-4.76%	28.17%	30.52%	33.98%	0.40%
Shares Outstanding (Basic)	58	58	58	58	57	57
Shares Outstanding (Diluted)	58	58	58	58	57	58
Shares Change (YoY)	-	-	0.05%	0.21%	-0.29%	0.08%
EPS (Basic)	89.48	81.92	86.01	67.14	51.74	38.55
EPS (Diluted)	89.48	81.92	86.01	67.14	51.55	38.36
EPS Growth	15.32%	-4.76%	28.11%	30.24%	34.37%	0.32%
Free Cash Flow	-	3,601	5,620	6,433	1,605	1,128
Free Cash Flow Per Share	-	62.51	97.56	111.72	27.93	19.57
Gross Margin	59.33%	58.67%	64.01%	66.88%	66.72%	63.36%
Operating Margin	32.80%	31.18%	37.34%	37.63%	39.39%	38.20%
Profit Margin	23.98%	23.23%	27.32%	27.96%	27.61%	26.51%
Free Cash Flow Margin	-	17.73%	30.99%	46.53%	14.96%	13.53%
EBITDA	7,234	6,513	6,941	5,300	4,287	3,244
EBITDA Margin	33.66%	32.06%	38.27%	38.33%	39.97%	38.90%
D&A For EBITDA	183.66	180	169	98	62	58.15
EBIT	7,050	6,333	6,772	5,202	4,225	3,186
EBIT Margin	32.80%	31.18%	37.34%	37.63%	39.39%	38.20%
Effective Tax Rate	26.31%	25.88%	26.37%	25.58%	29.91%	29.74%
Advertising Expenses	-	841	657	629	259	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.