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	Mar '26 Mar 31, 2026	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	21,100	20,314	18,138	13,826	10,727	8,339
Revenue Growth (YoY)	18.15%	12.00%	31.19%	28.89%	28.63%	20.58%
Cost of Revenue	8,847	8,395	6,528	4,579	3,570	3,055
Gross Profit	12,253	11,919	11,610	9,247	7,157	5,284
Selling, General & Admin	5,479	5,405	4,676	3,865	2,862	2,035
Operating Expenses	5,660	5,586	4,838	4,045	2,932	2,098
Operating Income	6,593	6,333	6,772	5,202	4,225	3,186
Interest & Investment Income	40	27	5	2	-	2.77
Other Non Operating Income (Expenses)	-23	-20	-5	6	1	18.46
EBT Excluding Unusual Items	6,610	6,340	6,772	5,210	4,226	3,207
Gain (Loss) on Sale of Investments	-62	27	-42	-15	-	-60
Pretax Income	6,548	6,367	6,730	5,195	4,226	3,147
Income Tax Expense	1,718	1,648	1,775	1,329	1,264	936
Net Income	4,830	4,719	4,955	3,866	2,962	2,211
Net Income to Common	4,830	4,719	4,955	3,866	2,962	2,211
Net Income Growth	13.54%	-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)	83.84	81.92	86.01	67.14	51.74	38.55
EPS (Diluted)	83.84	81.92	86.01	67.14	51.55	38.36
EPS Growth	13.54%	-4.76%	28.11%	30.24%	34.37%	0.32%
Free Cash Flow	5,499	3,601	5,620	6,433	1,605	1,128
Free Cash Flow Per Share	95.45	62.51	97.56	111.72	27.93	19.57
Gross Margin	58.07%	58.67%	64.01%	66.88%	66.72%	63.36%
Operating Margin	31.25%	31.18%	37.34%	37.63%	39.39%	38.20%
Profit Margin	22.89%	23.23%	27.32%	27.96%	27.61%	26.51%
Free Cash Flow Margin	26.06%	17.73%	30.99%	46.53%	14.96%	13.53%
EBITDA	6,775	6,513	6,941	5,300	4,287	3,244
EBITDA Margin	32.11%	32.06%	38.27%	38.33%	39.97%	38.90%
D&A For EBITDA	182	180	169	98	62	58.15
EBIT	6,593	6,333	6,772	5,202	4,225	3,186
EBIT Margin	31.25%	31.18%	37.34%	37.63%	39.39%	38.20%
Effective Tax Rate	26.24%	25.88%	26.37%	25.58%	29.91%	29.74%
Advertising Expenses	-	841	657	629	259	-

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