Amaze Co., Ltd. (FKSE:6076)
Japan · Delayed Price · Currency is JPY 1,249.00
+8.00 (0.64%)
At close: Jul 23, 2026
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 | May '26 May 31, 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 |
| 21,225 | 19,560 | 18,029 | 16,907 | 14,507 | 11,852 | |
Revenue Growth (YoY) | 15.52% | 8.49% | 6.64% | 16.54% | 22.40% | 4.49% |
Cost of Revenue | 2,721 | 2,607 | 2,298 | 1,981 | 1,507 | 1,148 |
Gross Profit | 18,504 | 16,953 | 15,731 | 14,926 | 13,000 | 10,704 |
Selling, General & Admin | 13,231 | 12,437 | 10,710 | 9,680 | 8,588 | 8,143 |
Operating Expenses | 14,548 | 13,754 | 11,970 | 10,931 | 9,867 | 9,517 |
Operating Income | 3,956 | 3,199 | 3,761 | 3,995 | 3,133 | 1,187 |
Interest Expense | -493 | -479 | -485 | -506 | -535 | -550 |
Other Non Operating Income (Expenses) | 117 | 121 | 128 | 163 | 160 | 287 |
EBT Excluding Unusual Items | 3,580 | 2,841 | 3,404 | 3,652 | 2,758 | 924 |
Asset Writedown | - | - | -14 | - | -15 | -301 |
Other Unusual Items | - | - | -108 | - | - | - |
Pretax Income | 3,580 | 2,841 | 3,282 | 3,652 | 2,743 | 623 |
Income Tax Expense | 995 | 760 | 1,046 | 1,328 | 1,007 | 234 |
Net Income | 2,585 | 2,081 | 2,236 | 2,324 | 1,736 | 389 |
Net Income to Common | 2,585 | 2,081 | 2,236 | 2,324 | 1,736 | 389 |
Net Income Growth | 31.75% | -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) | - | -4.75% | -7.44% | - | - | - |
EPS (Basic) | 192.86 | 155.26 | 158.89 | 152.86 | 114.18 | 25.59 |
EPS (Diluted) | 192.86 | 155.26 | 158.89 | 152.86 | 114.18 | 25.59 |
EPS Growth | 31.75% | -2.29% | 3.95% | 33.87% | 346.27% | 62.76% |
Free Cash Flow | -955 | -1,869 | 1,878 | 2,320 | 3,373 | 595 |
Free Cash Flow Per Share | -71.25 | -139.44 | 133.45 | 152.59 | 221.85 | 39.13 |
Gross Margin | 87.18% | 86.67% | 87.25% | 88.28% | 89.61% | 90.31% |
Operating Margin | 18.64% | 16.36% | 20.86% | 23.63% | 21.60% | 10.02% |
Profit Margin | 12.18% | 10.64% | 12.40% | 13.75% | 11.97% | 3.28% |
Free Cash Flow Margin | -4.50% | -9.55% | 10.42% | 13.72% | 23.25% | 5.02% |
EBITDA | 5,435 | 4,528 | 5,034 | 5,259 | 4,425 | 2,574 |
EBITDA Margin | 25.61% | 23.15% | 27.92% | 31.11% | 30.50% | 21.72% |
D&A For EBITDA | 1,479 | 1,329 | 1,273 | 1,264 | 1,292 | 1,387 |
EBIT | 3,956 | 3,199 | 3,761 | 3,995 | 3,133 | 1,187 |
EBIT Margin | 18.64% | 16.36% | 20.86% | 23.63% | 21.60% | 10.02% |
Effective Tax Rate | 27.79% | 26.75% | 31.87% | 36.36% | 36.71% | 37.56% |