WITZ Corporation Income Statement

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

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	5,220	4,856	3,477	2,501	2,345	2,198
Revenue Growth (YoY)	36.33%	39.66%	39.02%	6.65%	6.69%	-1.08%
Cost of Revenue	3,261	3,050	2,252	1,609	1,458	1,428
Gross Profit	1,959	1,806	1,225	892	887	770
Selling, General & Admin	1,184	1,148	838	596	543	432
Research & Development	41	41	63	87	96	57
Amortization of Goodwill & Intangibles	27	27	19	10	5	-
Operating Expenses	1,276	1,240	943	705	650	493
Operating Income	683	566	282	187	237	277
Interest Expense	-	-	-1	-	-	-
Interest & Investment Income	4	4	-	-	-	-
Other Non Operating Income (Expenses)	11	17	65	35	26	15
EBT Excluding Unusual Items	698	587	346	222	263	292
Gain (Loss) on Sale of Investments	-	-	16	-	-2	-
Asset Writedown	-9	-9	-8	-36	-2	-
Other Unusual Items	-	-	-	-	-1	4
Pretax Income	689	578	354	186	258	296
Income Tax Expense	181	151	70	51	81	88
Earnings From Continuing Operations	508	427	284	135	177	208
Net Income to Company	-	427	284	135	177	208
Minority Interest in Earnings	-5	-3	-9	-2	-2	-2
Net Income	503	424	275	133	175	206
Net Income to Common	503	424	275	133	175	206
Net Income Growth	52.89%	54.18%	106.77%	-24.00%	-15.05%	-6.79%
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	-1.30%	-2.01%	-1.27%	-1.40%	0.28%	0.34%
EPS (Basic)	126.20	106.44	67.69	32.34	42.01	50.14
EPS (Diluted)	126.20	106.44	67.67	32.34	42.01	49.51
EPS Growth	54.90%	57.29%	109.23%	-23.01%	-15.15%	-7.44%
Free Cash Flow	-	550	294	232	178	254
Free Cash Flow Per Share	-	138.07	72.32	56.34	42.63	60.99
Dividend Per Share	15.000	15.000	14.000	8.000	8.000	6.000
Dividend Growth	7.14%	7.14%	75.00%	-	33.33%	50.00%
Gross Margin	37.53%	37.19%	35.23%	35.67%	37.82%	35.03%
Operating Margin	13.08%	11.66%	8.11%	7.48%	10.11%	12.60%
Profit Margin	9.64%	8.73%	7.91%	5.32%	7.46%	9.37%
Free Cash Flow Margin	-	11.33%	8.46%	9.28%	7.59%	11.56%
EBITDA	783.5	661	355	223	264	293
EBITDA Margin	15.01%	13.61%	10.21%	8.92%	11.26%	13.33%
D&A For EBITDA	100.5	95	73	36	27	16
EBIT	683	566	282	187	237	277
EBIT Margin	13.08%	11.66%	8.11%	7.48%	10.11%	12.60%
Effective Tax Rate	26.27%	26.13%	19.77%	27.42%	31.39%	29.73%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.