Skip to main content
logo
WILL,Co.,Ltd. (TYO:3241)
Japan flag Japan · Delayed Price · Currency is JPY
585.00
+1.00 (0.17%)
Feb 13, 2026, 3:30 PM JST

WILL,Co.,Ltd. Income Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Revenue
14,88013,21311,5529,4698,681
Revenue Growth (YoY)
12.62%14.38%22.00%9.08%9.10%
Cost of Revenue
12,43511,0929,7397,8627,136
Gross Profit
2,4452,1211,8131,6071,545
Selling, General & Admin
1,1181,000814688619
Other Operating Expenses
----88
Operating Expenses
1,1181,011814697707
Operating Income
1,3271,110999910838
Interest Expense
-85-64-57-46-41
Interest & Investment Income
1----
Other Non Operating Income (Expenses)
-40-27-1325
EBT Excluding Unusual Items
1,2031,019929866802
Gain (Loss) on Sale of Investments
----73
Gain (Loss) on Sale of Assets
-222----
Other Unusual Items
---200--
Pretax Income
9811,019729866875
Income Tax Expense
317309208272298
Net Income
664710521594577
Net Income to Common
664710521594577
Net Income Growth
-6.48%36.28%-12.29%2.95%24.62%
Shares Outstanding (Basic)
1211111111
Shares Outstanding (Diluted)
1211111111
Shares Change (YoY)
0.48%0.55%0.45%0.02%0.26%
EPS (Basic)
57.5061.9445.7452.3550.86
EPS (Diluted)
57.5061.7945.6152.2850.75
EPS Growth
-6.94%35.48%-12.76%3.02%24.34%
Free Cash Flow
--5911,035-958-2,026
Free Cash Flow Per Share
--51.4290.55-84.19-178.08
Dividend Per Share
-19.00016.50015.50015.500
Dividend Growth
-15.15%6.45%-14.82%
Gross Margin
16.43%16.05%15.69%16.97%17.80%
Operating Margin
8.92%8.40%8.65%9.61%9.65%
Profit Margin
4.46%5.37%4.51%6.27%6.65%
Free Cash Flow Margin
--4.47%8.96%-10.12%-23.34%
EBITDA
1,4551,2381,1261,029951
EBITDA Margin
9.78%9.37%9.75%10.87%10.96%
D&A For EBITDA
128128127119113
EBIT
1,3271,110999910838
EBIT Margin
8.92%8.40%8.65%9.61%9.65%
Effective Tax Rate
32.31%30.32%28.53%31.41%34.06%
Source: S&P Global Market Intelligence. Standard template. Financial Sources.