uridoki Inc.(418A) Financial Results

Current Period Guidance

Annual

Result

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Nov, 2022 ＊	178	ー	-20	-20	-5.1	0	ー	J-GAAP
Nov, 2023 ＊	333	39	39	46	11.4	0	ー	J-GAAP
Nov, 2024 ＊	598	48	50	64	15.9	0	ー	J-GAAP
Nov, 2025	1,519	175	201	215	52.2	0	Jan 14, 2026	J-GAAP
Nov, 2026 Guidance	2,157	339	339	242	56.5	0	Jan 14, 2026	J-GAAP
YoY	+42.0%	+93.7%	+68.7%	+12.6%	+8.2%

Guidance History

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Nov, 2025	Oct 7, 2025	1,413	148	171	174	0*	J-GAAP
Results	Jan 14, 2026	1,519	175	201	215	0*	J-GAAP
Nov, 2026	Jan 14, 2026	2,157	339	339	242	0*	J-GAAP

Growth Rate

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Nov, 2020	99	－	Available in future release
Nov, 2021	100	+1.0
Nov, 2022	178	+78.0
Nov, 2023	333	+87.1
Nov, 2024	598	+79.6
Nov, 2025	1,519	+154.0
Nov, 2026 Guidance	2,157	+42.0	339	+93.7	339	+68.7	56.5	+8.2

Profitability

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Nov, 2024 ＊	598	48	8.03	90.78	27.29	2.55	15.9
Nov, 2025	1,519	175	11.5	84.31	43.70	3.09	52.2
Nov, 2026 Guidance	2,157	339	15.7	59.46	34.82	3.10	56.5

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	1,519	175	201	215	52.2
Fiscal Year	Nov, 2025	Nov, 2025	Nov, 2025	Nov, 2025	Nov, 2025

First Half

Result

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Dec - May, 2024	697	70	109	111	27.0	0	ー	J-GAAP
Dec - May, 2025 Guidance	ー	ー	ー	ー	－	0	Jan 14, 2026	J-GAAP
YoY	－	－	－	－	－

Guidance History

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Nov, 2023	39	17	19	-2	-6	115	63.89	J-GAAP
Nov, 2024	48	43	43	0	-6	152	52.60	J-GAAP
Nov, 2025	175	252	252	0	27	431	62.01	J-GAAP

Actual Performance and Financial Trends

Historical Performance

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Nov, 2023	333	39	39	46	11.4	0	ー	J-GAAP
Nov, 2024	598	48	50	64	15.9	0	ー	J-GAAP
Nov, 2025	1,519	175	201	215	52.2	0	Jan 14, 2026	J-GAAP
YoY	+154.0%	+264.6%	+302.0%	+235.9%	+229.0%

Quarterly Results

Result

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Jun - Aug, 2025	370	54	53	53	12.9	14.6	Oct 15, 2025	J-GAAP
Sep - Nov, 2025	452	51	39	51	12.4	11.3	Jan 14, 2026	J-GAAP
YoY	－	－	－	－	－

Growth Rate

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Jun - Aug, 2025	370	－	Available in future release
Sep - Nov, 2025	452	－	51	－	39	－	12.4	－

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	452	54	53	53	12.9
Fiscal Year	Nov, 2025	Aug, 2025	Aug, 2025	Aug, 2025	Aug, 2025

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Nov, 2023	-1,063.20	21.1	180	38	ー	ー	ー	J-GAAP
Nov, 2024	-534.20	35.6	289	103	31	0.71	ー	J-GAAP
Nov, 2025	190.48	58.6	695	407	247	0.07	Jan 14, 2026	J-GAAP