Repriority Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	2,632	2,703	2,633	2,309
Revenue Growth (YoY)	-	2.66%	14.03%	-
Cost of Revenue	1,244	1,347	1,412	1,148
Gross Profit	1,388	1,356	1,221	1,161
Selling, General & Admin	1,096	1,039	1,008	1,023
Operating Expenses	1,096	1,039	1,008	1,023
Operating Income	292	317	213	138
Other Non Operating Income (Expenses)	1	1	1	-1
Pretax Income	293	318	214	137
Income Tax Expense	93	104	65	48
Net Income	200	214	149	89
Net Income to Common	200	214	149	89
Net Income Growth	-	43.62%	67.42%	-
Shares Outstanding (Basic)	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1
Shares Change (YoY)	-	3.23%	-	-
EPS (Basic)	189.15	243.92	170.60	101.90
EPS (Diluted)	183.43	237.35	170.60	101.90
EPS Growth	-	39.13%	67.42%	-
Dividend Per Share	25.600	25.600	457.000	-
Dividend Growth	-	-94.40%	-	-
Gross Margin	52.74%	50.17%	46.37%	50.28%
Operating Margin	11.09%	11.73%	8.09%	5.98%
Profit Margin	7.60%	7.92%	5.66%	3.85%
EBITDA	-	324	-	-
EBITDA Margin	-	11.99%	-	-
D&A For EBITDA	-	7	-	-
EBIT	292	317	213	138
EBIT Margin	11.09%	11.73%	8.09%	5.98%
Effective Tax Rate	31.74%	32.70%	30.37%	35.04%
Advertising Expenses	-	153	-	-

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.