Amaze 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	19,560	18,029	16,907	14,507	11,852
Revenue Growth (YoY)	8.49%	6.64%	16.54%	22.40%	4.49%
Cost of Revenue	2,607	2,298	1,981	1,507	1,148
Gross Profit	16,953	15,731	14,926	13,000	10,704
Selling, General & Admin	13,754	10,710	9,680	8,588	8,143
Operating Expenses	13,754	11,970	10,931	9,867	9,517
Operating Income	3,199	3,761	3,995	3,133	1,187
Interest Expense	-479	-485	-506	-535	-550
Other Non Operating Income (Expenses)	121	128	163	160	287
EBT Excluding Unusual Items	2,841	3,404	3,652	2,758	924
Asset Writedown	-	-14	-	-15	-301
Other Unusual Items	-	-108	-	-	-
Pretax Income	2,841	3,282	3,652	2,743	623
Income Tax Expense	760	1,046	1,328	1,007	234
Net Income	2,081	2,236	2,324	1,736	389
Net Income to Common	2,081	2,236	2,324	1,736	389
Net Income Growth	-6.93%	-3.79%	33.87%	346.27%	62.76%
Shares Outstanding (Basic)	13	14	15	15	15
Shares Outstanding (Diluted)	13	14	15	15	15
Shares Change (YoY)	-4.75%	-7.44%	-	-	-
EPS (Basic)	155.26	158.89	152.86	114.18	25.59
EPS (Diluted)	155.26	158.89	152.86	114.18	25.59
EPS Growth	-2.29%	3.95%	33.87%	346.27%	62.76%
Free Cash Flow	-1,869	1,878	2,320	3,373	595
Free Cash Flow Per Share	-139.44	133.45	152.59	221.85	39.13
Gross Margin	86.67%	87.25%	88.28%	89.61%	90.31%
Operating Margin	16.36%	20.86%	23.63%	21.60%	10.02%
Profit Margin	10.64%	12.40%	13.75%	11.97%	3.28%
Free Cash Flow Margin	-9.55%	10.42%	13.72%	23.25%	5.02%
EBITDA	4,528	5,034	5,259	4,425	2,574
EBITDA Margin	23.15%	27.92%	31.11%	30.50%	21.72%
D&A For EBITDA	1,329	1,273	1,264	1,292	1,387
EBIT	3,199	3,761	3,995	3,133	1,187
EBIT Margin	16.36%	20.86%	23.63%	21.60%	10.02%
Effective Tax Rate	26.75%	31.87%	36.36%	36.71%	37.56%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.