Prored Partners CO.,LTD. Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	12,303	3,205	2,715	2,718	3,649
Revenue Growth (YoY)	283.86%	18.05%	-0.11%	-25.51%	-
Cost of Revenue	4,771	2,101	1,952	1,359	1,474
Gross Profit	7,532	1,104	763	1,359	2,175
Selling, General & Admin	2,587	1,194	1,135	1,508	1,449
Other Operating Expenses	7.39	-	-	-	-
Operating Expenses	2,594	1,194	1,135	1,508	1,449
Operating Income	4,938	-90	-372	-149	726
Interest Expense	-8.57	-5	-3	-1	-
Interest & Investment Income	8.05	1,632	5,075	182	-
Other Non Operating Income (Expenses)	12.65	-263	-324	-241	-202
EBT Excluding Unusual Items	4,950	1,274	4,376	-209	524
Gain (Loss) on Sale of Investments	0.74	-	-	-	-
Asset Writedown	-3.18	-	-2	-785	-
Other Unusual Items	7.69	-	215	-1	-
Pretax Income	4,955	1,274	4,589	-995	524
Income Tax Expense	268.95	81	87	112	177
Earnings From Continuing Operations	4,686	1,193	4,502	-1,107	347
Minority Interest in Earnings	-4,481	-874	-3,684	236	186
Net Income	205.84	319	818	-871	533
Net Income to Common	205.84	319	818	-871	533
Net Income Growth	-35.47%	-61.00%	-	-	-
Shares Outstanding (Basic)	11	11	11	11	11
Shares Outstanding (Diluted)	11	11	11	11	11
Shares Change (YoY)	0.01%	-	-	-1.64%	-
EPS (Basic)	18.85	29.21	74.91	-79.77	48.12
EPS (Diluted)	18.85	29.21	74.91	-79.77	48.02
EPS Growth	-35.48%	-61.00%	-	-	-
Free Cash Flow	5,149	-232	-581	-215	208
Free Cash Flow Per Share	471.54	-21.25	-53.21	-19.69	18.74
Gross Margin	61.22%	34.45%	28.10%	50.00%	59.60%
Operating Margin	40.14%	-2.81%	-13.70%	-5.48%	19.90%
Profit Margin	1.67%	9.95%	30.13%	-32.05%	14.61%
Free Cash Flow Margin	41.85%	-7.24%	-21.40%	-7.91%	5.70%
EBITDA	5,072	-23	-312	-69	832
EBITDA Margin	41.22%	-0.72%	-11.49%	-2.54%	22.80%
D&A For EBITDA	133.72	67	60	80	106
EBIT	4,938	-90	-372	-149	726
EBIT Margin	40.14%	-2.81%	-13.70%	-5.48%	19.90%
Effective Tax Rate	5.43%	6.36%	1.90%	-	33.78%

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