Amaze Co., Ltd. (FKSE: 6076)
Japan
· Delayed Price · Currency is JPY 1,365.00
+26.00 (1.94%)
At close: Jan 28, 2025
Amaze Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | Nov '20 Nov 30, 2020 | 2019 - 2015 |
| Revenue | 18,029 | 18,029 | 16,907 | 14,507 | 11,852 | 11,343 | Upgrade
|
| Revenue Growth (YoY) | 6.64% | 6.64% | 16.54% | 22.40% | 4.49% | -23.55% | Upgrade
|
| Cost of Revenue | 2,298 | 2,298 | 1,981 | 1,507 | 1,148 | 1,195 | Upgrade
|
| Gross Profit | 15,731 | 15,731 | 14,926 | 13,000 | 10,704 | 10,148 | Upgrade
|
| Selling, General & Admin | 11,970 | 11,970 | 9,680 | 8,588 | 8,143 | 7,340 | Upgrade
|
| Operating Expenses | 11,970 | 11,970 | 10,931 | 9,867 | 9,517 | 8,623 | Upgrade
|
| Operating Income | 3,761 | 3,761 | 3,995 | 3,133 | 1,187 | 1,525 | Upgrade
|
| Interest Expense | -485 | -485 | -506 | -535 | -550 | -478 | Upgrade
|
| Other Non Operating Income (Expenses) | 128 | 128 | 163 | 160 | 287 | 143 | Upgrade
|
| EBT Excluding Unusual Items | 3,404 | 3,404 | 3,652 | 2,758 | 924 | 1,190 | Upgrade
|
| Asset Writedown | -14 | -14 | - | -15 | -301 | -595 | Upgrade
|
| Other Unusual Items | -108 | -108 | - | - | - | - | Upgrade
|
| Pretax Income | 3,282 | 3,282 | 3,652 | 2,743 | 623 | 595 | Upgrade
|
| Income Tax Expense | 1,046 | 1,046 | 1,328 | 1,007 | 234 | 356 | Upgrade
|
| Net Income | 2,236 | 2,236 | 2,324 | 1,736 | 389 | 239 | Upgrade
|
| Net Income to Common | 2,236 | 2,236 | 2,324 | 1,736 | 389 | 239 | Upgrade
|
| Net Income Growth | -3.79% | -3.79% | 33.87% | 346.27% | 62.76% | -88.37% | Upgrade
|
| Shares Outstanding (Basic) | 14 | 14 | 15 | 15 | 15 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 14 | 15 | 15 | 15 | 15 | Upgrade
|
| Shares Change (YoY) | -7.44% | -7.44% | -0.00% | -0.00% | - | - | Upgrade
|
| EPS (Basic) | 158.89 | 158.89 | 152.86 | 114.18 | 25.59 | 15.72 | Upgrade
|
| EPS (Diluted) | 158.89 | 158.89 | 152.86 | 114.18 | 25.59 | 15.72 | Upgrade
|
| EPS Growth | 3.95% | 3.95% | 33.87% | 346.27% | 62.76% | -88.37% | Upgrade
|
| Free Cash Flow | 1,878 | 1,878 | 2,320 | 3,373 | 595 | -751 | Upgrade
|
| Free Cash Flow Per Share | 133.45 | 133.45 | 152.60 | 221.86 | 39.14 | -49.40 | Upgrade
|
| Gross Margin | 87.25% | 87.25% | 88.28% | 89.61% | 90.31% | 89.46% | Upgrade
|
| Operating Margin | 20.86% | 20.86% | 23.63% | 21.60% | 10.02% | 13.44% | Upgrade
|
| Profit Margin | 12.40% | 12.40% | 13.75% | 11.97% | 3.28% | 2.11% | Upgrade
|
| Free Cash Flow Margin | 10.42% | 10.42% | 13.72% | 23.25% | 5.02% | -6.62% | Upgrade
|
| EBITDA | 5,034 | 5,034 | 5,259 | 4,425 | 2,574 | 2,822 | Upgrade
|
| EBITDA Margin | 27.92% | 27.92% | 31.11% | 30.50% | 21.72% | 24.88% | Upgrade
|
| D&A For EBITDA | 1,273 | 1,273 | 1,264 | 1,292 | 1,387 | 1,297 | Upgrade
|
| EBIT | 3,761 | 3,761 | 3,995 | 3,133 | 1,187 | 1,525 | Upgrade
|
| EBIT Margin | 20.86% | 20.86% | 23.63% | 21.60% | 10.02% | 13.44% | Upgrade
|
| Effective Tax Rate | 31.87% | 31.87% | 36.36% | 36.71% | 37.56% | 59.83% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.