FP Partner 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	32,104	35,617	30,559	25,605	20,919
Revenue Growth (YoY)	-9.86%	16.55%	19.35%	22.40%	20.91%
Cost of Revenue	21,431	23,468	18,906	16,800	14,757
Gross Profit	10,674	12,149	11,653	8,805	6,162
Selling, General & Admin	7,689	6,566	5,832	4,827	4,427
Amortization of Goodwill & Intangibles	-	-	-	51	-
Operating Expenses	7,689	6,819	6,099	4,980	4,427
Operating Income	2,984	5,330	5,554	3,825	1,735
Interest Expense	-6.13	-3	-2	-7	-8
Interest & Investment Income	158.42	104	-	-	-
Other Non Operating Income (Expenses)	25.57	115	72	5	87
EBT Excluding Unusual Items	3,162	5,546	5,624	3,823	1,814
Gain (Loss) on Sale of Assets	-	-53	-17	-11	-
Asset Writedown	-8.28	-	-	-	-
Other Unusual Items	-52.43	-	-	-	-
Pretax Income	3,101	5,493	5,607	3,812	1,814
Income Tax Expense	1,059	1,590	1,654	1,446	590
Net Income	2,042	3,903	3,953	2,366	1,224
Net Income to Common	2,042	3,903	3,953	2,366	1,224
Net Income Growth	-47.67%	-1.26%	67.07%	93.30%	188.68%
Shares Outstanding (Basic)	23	23	23	21	20
Shares Outstanding (Diluted)	24	24	24	22	20
Shares Change (YoY)	-0.56%	-0.32%	10.25%	9.08%	-
EPS (Basic)	88.79	169.84	171.70	114.99	61.20
EPS (Diluted)	85.67	162.80	164.36	108.46	61.20
EPS Growth	-47.38%	-0.95%	51.55%	77.21%	188.68%
Free Cash Flow	953.81	2,270	3,191	3,305	-
Free Cash Flow Per Share	40.01	94.69	132.68	151.50	-
Dividend Per Share	94.000	-	-	-	-
Gross Margin	33.25%	34.11%	38.13%	34.39%	29.46%
Operating Margin	9.29%	14.96%	18.18%	14.94%	8.29%
Profit Margin	6.36%	10.96%	12.94%	9.24%	5.85%
Free Cash Flow Margin	2.97%	6.37%	10.44%	12.91%	-
EBITDA	3,503	5,724	5,909	4,023	-
EBITDA Margin	10.91%	16.07%	19.34%	15.71%	-
D&A For EBITDA	519.04	394	355	198	-
EBIT	2,984	5,330	5,554	3,825	1,735
EBIT Margin	9.29%	14.96%	18.18%	14.94%	8.29%
Effective Tax Rate	34.14%	28.95%	29.50%	37.93%	32.52%
Advertising Expenses	-	1,220	1,117	1,095	-

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