Amaze Income Statement

Financials in millions JPY. Fiscal year is December - November.

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	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	20,278	19,560	18,029	16,907	14,507	11,852
Revenue Growth (YoY)	11.71%	8.49%	6.64%	16.54%	22.40%	4.49%
Cost of Revenue	2,657	2,607	2,298	1,981	1,507	1,148
Gross Profit	17,621	16,953	15,731	14,926	13,000	10,704
Selling, General & Admin	12,830	12,437	10,710	9,680	8,588	8,143
Operating Expenses	14,147	13,754	11,970	10,931	9,867	9,517
Operating Income	3,474	3,199	3,761	3,995	3,133	1,187
Interest Expense	-484	-479	-485	-506	-535	-550
Other Non Operating Income (Expenses)	121	121	128	163	160	287
EBT Excluding Unusual Items	3,111	2,841	3,404	3,652	2,758	924
Asset Writedown	-	-	-14	-	-15	-301
Other Unusual Items	-	-	-108	-	-	-
Pretax Income	3,111	2,841	3,282	3,652	2,743	623
Income Tax Expense	844	760	1,046	1,328	1,007	234
Net Income	2,267	2,081	2,236	2,324	1,736	389
Net Income to Common	2,267	2,081	2,236	2,324	1,736	389
Net Income Growth	10.37%	-6.93%	-3.79%	33.87%	346.27%	62.76%
Shares Outstanding (Basic)	13	13	14	15	15	15
Shares Outstanding (Diluted)	13	13	14	15	15	15
Shares Change (YoY)	-1.61%	-4.75%	-7.44%	-	-	-
EPS (Basic)	169.13	155.26	158.89	152.86	114.18	25.59
EPS (Diluted)	169.13	155.26	158.89	152.86	114.18	25.59
EPS Growth	12.17%	-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	86.90%	86.67%	87.25%	88.28%	89.61%	90.31%
Operating Margin	17.13%	16.36%	20.86%	23.63%	21.60%	10.02%
Profit Margin	11.18%	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	4,817	4,528	5,034	5,259	4,425	2,574
EBITDA Margin	23.76%	23.15%	27.92%	31.11%	30.50%	21.72%
D&A For EBITDA	1,343	1,329	1,273	1,264	1,292	1,387
EBIT	3,474	3,199	3,761	3,995	3,133	1,187
EBIT Margin	17.13%	16.36%	20.86%	23.63%	21.60%	10.02%
Effective Tax Rate	27.13%	26.75%	31.87%	36.36%	36.71%	37.56%

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