Will Smart Co.,LTD. (TYO:175A)
Japan · Delayed Price · Currency is JPY 646.00
-3.00 (-0.46%)
Sep 4, 2026, 3:30 PM JST
Will Smart Co.,LTD. 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 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 771.99 | 805 | 935.86 | 1,086 | 813.12 | 1,103 | |
Revenue Growth | - | -13.98% | -13.81% | 33.54% | -26.28% | -14.64% |
Cost of Revenue | 560.52 | 574 | 495.28 | 605.28 | 572.51 | 748 |
Gross Profit | 211.47 | 231 | 440.58 | 480.58 | 240.61 | 355 |
Selling, General & Admin | 458.19 | 478 | 460.45 | 444.45 | 420.52 | 375 |
Research & Development | 12 | 12 | 27 | - | - | - |
Amortization of Goodwill & Intangibles | 18 | 18 | 14 | - | - | - |
Operating Expenses | 494.19 | 514 | 505.45 | 444.45 | 420.52 | 375 |
Operating Income | -282.71 | -283 | -64.87 | 36.13 | -179.92 | -20 |
Interest Expense | -3.14 | -2 | -0.95 | -0.95 | -0.58 | - |
Interest & Investment Income | - | - | 1.18 | 1.18 | 0.48 | - |
Currency Exchange Gain (Loss) | - | - | 0.64 | 0.64 | -0.36 | - |
Other Non Operating Income (Expenses) | 9.78 | 26 | 3.37 | -1.63 | 1.03 | -2 |
EBT Excluding Unusual Items | -276.07 | -259 | -60.63 | 35.37 | -179.34 | -22 |
Asset Writedown | -155 | -155 | -0.02 | -0.02 | -94.59 | - |
Pretax Income | -431.78 | -414 | -60.65 | 35.35 | -273.93 | -22 |
Income Tax Expense | 2.33 | 1 | 7.25 | 8.25 | 13.41 | 11 |
Net Income to Company | - | -415 | -67.9 | 27.1 | -287.33 | -33 |
Net Income | -434.1 | -415 | -67.9 | 27.1 | -287.33 | -33 |
Net Income to Common | -434.1 | -415 | -67.9 | 27.1 | -287.33 | -33 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 2 | 1 | 1 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 2 | 1 | 1 | 1 | 1 | 1 |
Shares Change | - | 5.05% | 12.29% | -2.53% | -5.04% | - |
EPS (Basic) | -283.85 | -282.79 | -48.60 | 21.79 | -225.12 | -24.55 |
EPS (Diluted) | -283.85 | -282.79 | -48.60 | 21.79 | -225.12 | -24.55 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -201.13 | -128 | -250.67 | -5.67 | 122.92 | - |
Free Cash Flow Per Share | -93.29 | -87.22 | -179.44 | -4.56 | 96.31 | - |
Gross Margin | - | 28.70% | 47.08% | 44.26% | 29.59% | 32.19% |
Operating Margin | -36.62% | -35.15% | -6.93% | 3.33% | -22.13% | -1.81% |
Profit Margin | -56.23% | -51.55% | -7.26% | 2.50% | -35.34% | -2.99% |
Free Cash Flow Margin | -26.05% | -15.90% | -26.78% | -0.52% | 15.12% | - |
EBITDA | -258.38 | -233 | -0.87 | 60.69 | -105.82 | - |
EBITDA Margin | - | -28.94% | -0.09% | 5.59% | -13.01% | - |
D&A For EBITDA | 24.34 | 50 | 64 | 24.56 | 74.09 | - |
EBIT | -282.71 | -283 | -64.87 | 36.13 | -179.92 | -20 |
EBIT Margin | - | -35.15% | -6.93% | 3.33% | -22.13% | -1.81% |
Effective Tax Rate | - | - | - | 23.33% | - | - |