Wedge Holdings CO.,LTD. Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	820	816	860	765	682	5,772
Revenue Growth (YoY)	-6.71%	-5.12%	12.42%	12.17%	-88.18%	-25.52%
Cost of Revenue	551	533	464	475	409	760
Gross Profit	269	283	396	290	273	5,012
Selling, General & Admin	379	365	375	230	160	3,405
Operating Expenses	371	358	427	254	221	4,810
Operating Income	-102	-75	-31	36	52	202
Interest Expense	-14	-16	-11	-12	-12	-750
Interest & Investment Income	48	48	39	30	18	162
Earnings From Equity Investments	-606	-360	-899	-493	-58	58
Currency Exchange Gain (Loss)	103	97	2	-22	142	-73
Other Non Operating Income (Expenses)	10	9	5	-26	18	8
EBT Excluding Unusual Items	-561	-297	-895	-487	160	-393
Gain (Loss) on Sale of Investments	102	102	-	-	-	-1,155
Asset Writedown	-1	-1	-	-	-	-519
Other Unusual Items	-	-	-	-	-46	-20
Pretax Income	-460	-196	-895	-487	114	-2,087
Income Tax Expense	27	30	47	26	59	724
Earnings From Continuing Operations	-487	-226	-942	-513	55	-2,811
Minority Interest in Earnings	-	-	-	-	-	1,628
Net Income	-487	-226	-942	-513	55	-1,183
Net Income to Common	-487	-226	-942	-513	55	-1,183
Shares Outstanding (Basic)	42	42	42	37	36	36
Shares Outstanding (Diluted)	42	42	42	37	36	36
Shares Change (YoY)	-	-	13.27%	4.82%	-	-
EPS (Basic)	-11.47	-5.32	-22.19	-13.69	1.54	-33.09
EPS (Diluted)	-11.47	-5.32	-22.19	-13.69	1.54	-33.09
Free Cash Flow	-	-16	-15	85	38	4,491
Free Cash Flow Per Share	-	-0.38	-0.35	2.27	1.06	125.61
Gross Margin	32.80%	34.68%	46.05%	37.91%	40.03%	86.83%
Operating Margin	-12.44%	-9.19%	-3.60%	4.71%	7.63%	3.50%
Profit Margin	-59.39%	-27.70%	-109.54%	-67.06%	8.06%	-20.50%
Free Cash Flow Margin	-	-1.96%	-1.74%	11.11%	5.57%	77.81%
EBITDA	-	-74	-	-	446	596
EBITDA Margin	-	-9.07%	-	-	65.40%	10.33%
D&A For EBITDA	-	1	-	-	394	394
EBIT	-102	-75	-31	36	52	202
EBIT Margin	-12.44%	-9.19%	-3.60%	4.71%	7.63%	3.50%
Effective Tax Rate	-	-	-	-	51.75%	-

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