Waqoo Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2017
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '17 Sep 30, 2017
Revenue	1,960	1,943	1,726	2,731	1,566
Revenue Growth (YoY)	0.88%	12.57%	-36.80%	74.37%	-
Cost of Revenue	401	394	415	802	486.59
Gross Profit	1,559	1,549	1,311	1,929	1,080
Selling, General & Admin	1,284	1,394	1,027	1,963	-
Amortization of Goodwill & Intangibles	122	91	-	-	-
Other Operating Expenses	-	-	-	-	1,072
Operating Expenses	1,408	1,490	1,033	1,969	1,072
Operating Income	151	59	278	-40	7.52
Interest Expense	-8	-5	-2	-4	-2.8
Interest & Investment Income	1	-	1	-	-
Other Non Operating Income (Expenses)	8	3	9	22	39.52
EBT Excluding Unusual Items	152	57	286	-22	44.24
Other Unusual Items	-	-	-253	-	-
Pretax Income	152	57	33	-22	44.24
Income Tax Expense	108	74	5	35	9.36
Net Income to Company	44	-17	28	-57	-
Net Income	44	-17	28	-57	34.88
Net Income to Common	44	-17	28	-57	34.88
Shares Outstanding (Basic)	4	3	3	3	-
Shares Outstanding (Diluted)	4	3	3	3	-
Shares Change (YoY)	3.43%	13.77%	1.39%	-	-
EPS (Basic)	12.30	-4.91	9.31	-18.98	-
EPS (Diluted)	12.24	-4.91	9.31	-18.98	-
Free Cash Flow	-57	-31	455	168	-
Free Cash Flow Per Share	-15.91	-8.95	149.46	55.95	-
Gross Margin	79.54%	79.72%	75.96%	70.63%	68.93%
Operating Margin	7.70%	3.04%	16.11%	-1.47%	0.48%
Profit Margin	2.25%	-0.88%	1.62%	-2.09%	2.23%
Free Cash Flow Margin	-2.91%	-1.59%	26.36%	6.15%	-
EBITDA	286	163	284	-34	-
EBITDA Margin	14.59%	8.39%	16.45%	-1.24%	-
D&A For EBITDA	135	104	6	6	-
EBIT	151	59	278	-40	7.52
EBIT Margin	7.70%	3.04%	16.11%	-1.47%	0.48%
Effective Tax Rate	71.05%	129.82%	15.15%	-	-
Advertising Expenses	135	246	94	768	-

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