eXmotion Co., Ltd. (TYO:4394)
Japan · Delayed Price · Currency is JPY 552.00
+7.00 (1.28%)
Jul 21, 2026, 3:19 PM JST
eXmotion Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2015 | FY 2014 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '15 Nov 30, 2015 | Nov '14 Nov 30, 2014 |
| 1,416 | 1,386 | 1,284 | 1,105 | 583.9 | 503.35 | |
Revenue Growth (YoY) | 3.06% | 7.94% | 16.20% | 89.24% | 16.00% | 20.47% |
Cost of Revenue | 803 | 808 | 765 | 628 | 342.56 | 310.8 |
Gross Profit | 613 | 578 | 519 | 477 | 241.34 | 192.55 |
Selling, General & Admin | 401 | 388 | 364 | 345 | - | - |
Other Operating Expenses | - | - | - | - | 75.18 | 65.66 |
Operating Expenses | 401 | 388 | 364 | 345 | 75.18 | 65.66 |
Operating Income | 212 | 190 | 155 | 132 | 166.16 | 126.89 |
Interest Expense | - | - | - | - | - | -0.34 |
Interest & Investment Income | 2 | 1 | - | - | - | - |
Other Non Operating Income (Expenses) | 3 | 2 | 2 | 1 | 0.03 | 0 |
EBT Excluding Unusual Items | 217 | 193 | 157 | 133 | 166.19 | 126.56 |
Other Unusual Items | - | - | - | -105 | - | - |
Pretax Income | 217 | 193 | 157 | 28 | 166.19 | 126.56 |
Income Tax Expense | 74 | 66 | 58 | 22 | 62.99 | 50.26 |
Net Income to Company | - | 127 | 99 | 6 | - | - |
Net Income | 143 | 127 | 99 | 6 | 103.2 | 76.3 |
Net Income to Common | 143 | 127 | 99 | 6 | 103.2 | 76.3 |
Net Income Growth | 7.52% | 28.28% | 1550.00% | -94.19% | 35.26% | 95.55% |
Shares Outstanding (Basic) | 5 | 6 | 6 | 6 | - | - |
Shares Outstanding (Diluted) | 5 | 6 | 6 | 6 | - | - |
Shares Change (YoY) | -24.97% | 0.01% | 0.18% | - | - | - |
EPS (Basic) | 31.55 | 21.04 | 16.41 | 1.01 | - | - |
EPS (Diluted) | 31.42 | 21.04 | 16.41 | 1.01 | - | - |
EPS Growth | 42.47% | 28.24% | 1529.57% | - | - | - |
Free Cash Flow | 205 | 244 | 67 | 16 | - | - |
Free Cash Flow Per Share | 45.18 | 40.34 | 11.08 | 2.65 | - | - |
Dividend Per Share | 10.000 | 10.000 | 9.500 | 9.000 | - | - |
Dividend Growth | 5.26% | 5.26% | 5.56% | - | - | - |
Gross Margin | 43.29% | 41.70% | 40.42% | 43.17% | 41.33% | 38.25% |
Operating Margin | 14.97% | 13.71% | 12.07% | 11.95% | 28.46% | 25.21% |
Profit Margin | 10.10% | 9.16% | 7.71% | 0.54% | 17.67% | 15.16% |
Free Cash Flow Margin | 14.48% | 17.61% | 5.22% | 1.45% | - | - |
EBITDA | 256 | 232 | 200 | 163 | - | - |
EBITDA Margin | 18.08% | 16.74% | 15.58% | 14.75% | - | - |
D&A For EBITDA | 44 | 42 | 45 | 31 | - | - |
EBIT | 212 | 190 | 155 | 132 | 166.16 | 126.89 |
EBIT Margin | 14.97% | 13.71% | 12.07% | 11.95% | 28.46% | 25.21% |
Effective Tax Rate | 34.10% | 34.20% | 36.94% | 78.57% | - | - |