Intelligent Wave Inc. (TYO:4847)
Japan · Delayed Price · Currency is JPY 959.00
-22.00 (-2.24%)
At close: Feb 13, 2026
Intelligent Wave Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
Operating Revenue | 16,408 | 15,596 | 14,518 | 13,375 | 11,493 | 11,188 |
Other Revenue | - | - | 0 | 0 | -0 | - |
| 16,408 | 15,596 | 14,518 | 13,375 | 11,493 | 11,188 | |
Revenue Growth (YoY) | 8.57% | 7.42% | 8.55% | 16.37% | 2.73% | 2.44% |
Cost of Revenue | 11,659 | 10,930 | 9,810 | 9,105 | 7,794 | 8,031 |
Gross Profit | 4,749 | 4,666 | 4,708 | 4,270 | 3,699 | 3,157 |
Selling, General & Admin | 2,882 | 2,818 | 2,677 | 2,713 | 2,179 | 2,026 |
Operating Expenses | 2,882 | 2,818 | 2,677 | 2,713 | 2,179 | 2,026 |
Operating Income | 1,866 | 1,848 | 2,031 | 1,557 | 1,520 | 1,131 |
Interest Expense | - | - | - | - | - | -0.03 |
Interest & Investment Income | 58.79 | 52.42 | 53.98 | 50.18 | 48.01 | 45.91 |
Currency Exchange Gain (Loss) | -7.86 | -3.36 | - | -3.17 | -4.86 | -1.61 |
Other Non Operating Income (Expenses) | -12.8 | -6.92 | -29.46 | -0.44 | -6.97 | -3.55 |
EBT Excluding Unusual Items | 1,905 | 1,890 | 2,055 | 1,603 | 1,556 | 1,171 |
Asset Writedown | -16.96 | - | - | - | - | -4.71 |
Pretax Income | 1,888 | 1,890 | 2,073 | 1,603 | 1,556 | 1,167 |
Income Tax Expense | 542.3 | 540.71 | 652.21 | 437.92 | 500.34 | 325.55 |
Net Income | 1,345 | 1,350 | 1,421 | 1,165 | 1,056 | 840.97 |
Net Income to Common | 1,345 | 1,350 | 1,421 | 1,165 | 1,056 | 840.97 |
Net Income Growth | -7.01% | -5.00% | 21.93% | 10.37% | 25.54% | 10.36% |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Change (YoY) | 0.00% | -0.14% | -0.23% | -0.02% | -0.03% | 0.08% |
EPS (Basic) | 51.38 | 51.55 | 54.19 | 44.34 | 40.16 | 31.98 |
EPS (Diluted) | 51.38 | 51.55 | 54.19 | 44.34 | 40.16 | 31.98 |
EPS Growth | -7.01% | -4.86% | 22.21% | 10.40% | 25.58% | 10.27% |
Free Cash Flow | 1,839 | 3,944 | 3,239 | 2,545 | 1,238 | 1,431 |
Free Cash Flow Per Share | 70.23 | 150.63 | 123.52 | 96.84 | 47.08 | 54.42 |
Dividend Per Share | 37.000 | 35.000 | 30.000 | 20.000 | 17.000 | 13.000 |
Dividend Growth | 23.33% | 16.67% | 50.00% | 17.65% | 30.77% | 30.00% |
Gross Margin | 28.94% | 29.92% | 32.43% | 31.92% | 32.18% | 28.21% |
Operating Margin | 11.38% | 11.85% | 13.99% | 11.64% | 13.22% | 10.11% |
Profit Margin | 8.20% | 8.65% | 9.79% | 8.71% | 9.19% | 7.52% |
Free Cash Flow Margin | 11.21% | 25.29% | 22.31% | 19.03% | 10.77% | 12.79% |
EBITDA | 3,528 | 3,293 | 3,173 | 2,527 | 2,349 | 1,882 |
EBITDA Margin | 21.50% | 21.11% | 21.86% | 18.89% | 20.44% | 16.82% |
D&A For EBITDA | 1,661 | 1,444 | 1,142 | 970.24 | 829.29 | 751.23 |
EBIT | 1,866 | 1,848 | 2,031 | 1,557 | 1,520 | 1,131 |
EBIT Margin | 11.38% | 11.85% | 13.99% | 11.64% | 13.22% | 10.11% |
Effective Tax Rate | 28.73% | 28.60% | 31.46% | 27.32% | 32.15% | 27.91% |
Revenue as Reported | 15,596 | 15,596 | 14,518 | 13,375 | 11,493 | 11,188 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.