Wize Inc. 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	Mar '26 Mar 31, 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
Revenue	2,780	2,808	3,071	3,372	3,587	4,537
Revenue Growth (YoY)	-3.10%	-8.56%	-8.93%	-5.99%	-20.94%	-31.86%
Cost of Revenue	1,110	1,124	1,157	1,494	1,647	2,352
Gross Profit	1,670	1,684	1,914	1,878	1,940	2,185
Selling, General & Admin	1,986	2,011	2,018	2,306	2,295	2,558
Operating Expenses	1,986	2,011	2,071	2,306	2,295	2,558
Operating Income	-316	-327	-157	-428	-355	-373
Interest Expense	-26	-25	-24	-21	-22	-24
Earnings From Equity Investments	-	-	-	-	-7	-9
Other Non Operating Income (Expenses)	-87	-82	-9	12	-8	8
EBT Excluding Unusual Items	-429	-434	-190	-437	-392	-398
Gain (Loss) on Sale of Investments	-	-	-	-	-	53
Gain (Loss) on Sale of Assets	-	4	-	-	-	-
Asset Writedown	-157	-43	-9	-	-44	-697
Legal Settlements	-	-	-	-	-28	-
Other Unusual Items	-32	-32	39	63	17	-43
Pretax Income	-618	-505	-160	-374	-447	-1,085
Income Tax Expense	3	3	21	-13	7	8
Earnings From Continuing Operations	-621	-508	-181	-361	-454	-1,093
Minority Interest in Earnings	-9	-18	12	-19	6	-
Net Income	-630	-526	-169	-380	-448	-1,093
Net Income to Common	-630	-526	-169	-380	-448	-1,093
Shares Outstanding (Basic)	72	64	45	45	36	32
Shares Outstanding (Diluted)	72	64	45	45	36	32
Shares Change (YoY)	51.87%	41.76%	1.40%	22.82%	14.93%	17.55%
EPS (Basic)	-8.75	-8.20	-3.73	-8.51	-12.33	-34.56
EPS (Diluted)	-8.75	-8.20	-3.73	-8.51	-12.33	-34.56
Free Cash Flow	-	-368	-214	-227	-477	-627
Free Cash Flow Per Share	-	-5.74	-4.73	-5.08	-13.12	-19.83
Gross Margin	60.07%	59.97%	62.32%	55.69%	54.08%	48.16%
Operating Margin	-11.37%	-11.64%	-5.11%	-12.69%	-9.90%	-8.22%
Profit Margin	-22.66%	-18.73%	-5.50%	-11.27%	-12.49%	-24.09%
Free Cash Flow Margin	-	-13.11%	-6.97%	-6.73%	-13.30%	-13.82%
EBITDA	-269.25	-278	-99	-382	-297	-267
EBITDA Margin	-9.69%	-9.90%	-3.22%	-11.33%	-8.28%	-5.88%
D&A For EBITDA	46.75	49	58	46	58	106
EBIT	-316	-327	-157	-428	-355	-373
EBIT Margin	-11.37%	-11.64%	-5.11%	-12.69%	-9.90%	-8.22%
Advertising Expenses	-	76	-	-	-	-

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