SK Japan Income Statement

Financials in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '21 Feb 28, 2021
Revenue	14,970	13,274	10,612	9,731	6,498	5,357
Revenue Growth (YoY)	18.76%	25.09%	9.05%	49.75%	21.30%	-18.89%
Cost of Revenue	10,747	9,697	7,661	7,407	4,516	3,702
Gross Profit	4,223	3,577	2,951	2,324	1,982	1,655
Selling, General & Admin	2,540	2,330	1,930	1,692	1,487	1,386
Operating Expenses	2,559	2,348	1,959	1,747	1,527	1,430
Operating Income	1,664	1,229	992	577	455	225
Interest & Investment Income	3	2	1	1	1	-
Currency Exchange Gain (Loss)	54	35	36	2	5	2
Other Non Operating Income (Expenses)	6	2	1	-	10	4
EBT Excluding Unusual Items	1,727	1,268	1,030	580	471	231
Gain (Loss) on Sale of Investments	-	-	2	-	-	-
Asset Writedown	-	-7	40	-32	-	-
Pretax Income	1,727	1,261	1,072	548	471	231
Income Tax Expense	476	332	317	169	137	-54
Net Income	1,251	929	755	379	334	285
Net Income to Common	1,251	929	755	379	334	285
Net Income Growth	46.15%	23.05%	99.21%	13.47%	17.19%	-45.92%
Shares Outstanding (Basic)	17	17	17	17	16	17
Shares Outstanding (Diluted)	17	17	17	17	16	17
Shares Change (YoY)	0.60%	0.29%	0.52%	0.23%	-2.30%	0.84%
EPS (Basic)	74.71	55.76	45.45	22.93	20.26	16.89
EPS (Diluted)	74.71	55.76	45.45	22.93	20.26	16.89
EPS Growth	45.28%	22.69%	98.19%	13.21%	19.95%	-46.37%
Free Cash Flow	-	539	998	-138	362	405
Free Cash Flow Per Share	-	32.35	60.08	-8.35	21.96	24.00
Dividend Per Share	15.000	11.000	8.500	6.000	4.500	-
Dividend Growth	50.00%	29.41%	41.67%	33.33%	-	-
Gross Margin	28.21%	26.95%	27.81%	23.88%	30.50%	30.89%
Operating Margin	11.12%	9.26%	9.35%	5.93%	7.00%	4.20%
Profit Margin	8.36%	7.00%	7.12%	3.90%	5.14%	5.32%
Free Cash Flow Margin	-	4.06%	9.40%	-1.42%	5.57%	7.56%
EBITDA	1,744	1,304	1,061	626	495	269
EBITDA Margin	11.65%	9.82%	10.00%	6.43%	7.62%	5.02%
D&A For EBITDA	79.5	75	69	49	40	44
EBIT	1,664	1,229	992	577	455	225
EBIT Margin	11.12%	9.26%	9.35%	5.93%	7.00%	4.20%
Effective Tax Rate	27.56%	26.33%	29.57%	30.84%	29.09%	-

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