Veritas In Silico Inc. (TYO:130A)
Japan · Delayed Price · Currency is JPY 426.00
-4.00 (-0.93%)
Aug 27, 2026, 3:30 PM JST
Veritas In Silico Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 84.42 | 91.14 | 194.64 | 360.36 | 178.8 | 59.33 | |
Revenue Growth | -30.84% | -53.18% | -45.99% | 101.54% | 201.37% | - |
Gross Profit | 84.42 | 91.14 | 194.64 | 360.36 | 178.8 | 59.33 |
Selling, General & Admin | 287.4 | 272.27 | 235.02 | 186.18 | 169.38 | 165.74 |
Research & Development | 253.9 | 215.62 | 172.48 | 136.55 | 148.33 | 129.1 |
Operating Expenses | 541.3 | 487.89 | 407.49 | 322.73 | 317.71 | 294.84 |
Operating Income | -456.88 | -396.75 | -212.85 | 37.62 | -138.91 | -235.51 |
Interest & Investment Income | 4.79 | 5.73 | 1.01 | 0.01 | 0.01 | 0 |
Other Non Operating Income (Expenses) | 1.06 | 0.39 | -21.73 | -1.74 | 0.44 | -4.58 |
EBT Excluding Unusual Items | -451.02 | -390.63 | -233.56 | 35.9 | -138.46 | -240.08 |
Asset Writedown | -173 | -31.32 | - | - | -0.07 | - |
Other Unusual Items | - | - | - | - | - | 10.61 |
Pretax Income | -624.02 | -421.95 | -233.56 | 35.9 | -138.53 | -229.47 |
Income Tax Expense | 3.82 | 3.73 | 2.88 | 2.85 | 2.85 | 2.85 |
Net Income | -627.84 | -425.67 | -236.44 | 33.05 | -141.38 | -232.32 |
Net Income to Common | -627.84 | -425.67 | -236.44 | 33.05 | -141.38 | -232.32 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 4 |
Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 | 4 |
Shares Change | -0.01% | 1.82% | 15.81% | - | 22.94% | - |
EPS (Basic) | -96.78 | -65.62 | -37.11 | 6.01 | -25.70 | -51.92 |
EPS (Diluted) | -96.78 | -65.62 | -37.11 | 6.01 | -25.70 | -51.92 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -565.32 | -324.93 | -223.65 | 68.71 | -203.72 | -237.76 |
Free Cash Flow Per Share | -87.14 | -50.09 | -35.10 | 12.49 | -37.03 | -53.14 |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | -541.19% | -435.32% | -109.35% | 10.44% | -77.69% | -396.95% |
Profit Margin | -743.71% | -467.05% | -121.47% | 9.17% | -79.07% | -391.57% |
Free Cash Flow Margin | -669.65% | -356.51% | -114.90% | 19.07% | -113.94% | -400.75% |
EBITDA | -444.7 | -381 | -197.29 | 64.57 | -108.43 | -217.47 |
EBITDA Margin | - | - | -101.36% | 17.92% | -60.64% | - |
D&A For EBITDA | 12.17 | 15.75 | 15.56 | 26.94 | 30.48 | 18.04 |
EBIT | -456.88 | -396.75 | -212.85 | 37.62 | -138.91 | -235.51 |
EBIT Margin | - | - | -109.35% | 10.44% | -77.69% | - |
Effective Tax Rate | - | - | - | 7.94% | - | - |