ExaWizards Inc. (TYO:4259)
Japan · Delayed Price · Currency is JPY 673.00
+10.00 (1.51%)
At close: Mar 6, 2026
ExaWizards Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 11,028 | 9,811 | 8,384 | 5,591 | 4,810 | 2,612 | |
Revenue Growth (YoY) | 12.54% | 17.02% | 49.95% | 16.24% | 84.15% | 165.09% |
Cost of Revenue | 3,656 | 4,143 | 3,696 | 2,455 | 1,762 | 951 |
Gross Profit | 7,372 | 5,668 | 4,688 | 3,136 | 3,048 | 1,661 |
Selling, General & Admin | 6,082 | 5,644 | 4,993 | 3,513 | 2,949 | 2,169 |
Research & Development | - | - | - | - | 301 | - |
Operating Expenses | 6,082 | 5,644 | 4,993 | 3,513 | 3,250 | 2,169 |
Operating Income | 1,290 | 24 | -305 | -377 | -202 | -508 |
Interest Expense | -25 | -28 | -20 | -1 | -5 | -3 |
Interest & Investment Income | 6 | 2 | - | - | - | - |
Currency Exchange Gain (Loss) | 2 | 3 | - | - | -4 | -7 |
Other Non Operating Income (Expenses) | -7 | 1 | -4 | 3 | 114 | 67 |
EBT Excluding Unusual Items | 1,266 | 2 | -329 | -375 | -97 | -451 |
Gain (Loss) on Sale of Investments | - | -70 | -52 | - | -40 | - |
Gain (Loss) on Sale of Assets | 2 | - | 4 | - | - | -136 |
Asset Writedown | -2,372 | -2,437 | -383 | -5 | -55 | -1 |
Other Unusual Items | - | -1 | 69 | 292 | -1 | - |
Pretax Income | -1,104 | -2,506 | -691 | -88 | -193 | -588 |
Income Tax Expense | 235 | 45 | -59 | 67 | -19 | 4 |
Earnings From Continuing Operations | -1,339 | -2,551 | -632 | -155 | -174 | -592 |
Net Income to Company | - | -2,551 | -632 | -155 | -174 | -592 |
Minority Interest in Earnings | -34 | -25 | 22 | 14 | 37 | - |
Net Income | -1,373 | -2,576 | -610 | -141 | -137 | -592 |
Net Income to Common | -1,373 | -2,576 | -610 | -141 | -137 | -592 |
Shares Outstanding (Basic) | 84 | 82 | 81 | 82 | 77 | 74 |
Shares Outstanding (Diluted) | 84 | 82 | 81 | 82 | 77 | 74 |
Shares Change (YoY) | 1.54% | 1.24% | -0.56% | 6.58% | 4.17% | - |
EPS (Basic) | -16.35 | -31.25 | -7.49 | -1.72 | -1.78 | -8.03 |
EPS (Diluted) | -16.35 | -31.25 | -7.49 | -1.72 | -1.78 | -8.03 |
Free Cash Flow | - | 505 | -304 | 2 | -48 | - |
Free Cash Flow Per Share | - | 6.13 | -3.73 | 0.02 | -0.63 | - |
Gross Margin | 66.85% | 57.77% | 55.92% | 56.09% | 63.37% | 63.59% |
Operating Margin | 11.70% | 0.24% | -3.64% | -6.74% | -4.20% | -19.45% |
Profit Margin | -12.45% | -26.26% | -7.28% | -2.52% | -2.85% | -22.66% |
Free Cash Flow Margin | - | 5.15% | -3.63% | 0.04% | -1.00% | - |
EBITDA | 2,187 | 898 | 431 | 68 | 77 | - |
EBITDA Margin | 19.83% | 9.15% | 5.14% | 1.22% | 1.60% | - |
D&A For EBITDA | 896.5 | 874 | 736 | 445 | 279 | - |
EBIT | 1,290 | 24 | -305 | -377 | -202 | -508 |
EBIT Margin | 11.70% | 0.24% | -3.64% | -6.74% | -4.20% | -19.45% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.