Wise Holdings 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
Revenue	12,385	11,802	12,153	11,914	11,030	9,332
Revenue Growth (YoY)	6.18%	-2.89%	2.01%	8.02%	18.20%	-2.04%
Cost of Revenue	9,918	9,514	9,968	9,483	8,620	7,358
Gross Profit	2,467	2,288	2,185	2,431	2,410	1,974
Selling, General & Admin	1,868	1,831	1,853	1,771	1,647	1,453
Other Operating Expenses	11	11	12	11	9	9
Operating Expenses	1,879	1,842	1,867	1,783	1,656	1,463
Operating Income	588	446	318	648	754	511
Interest Expense	-18	-13	-7	-6	-6	-7
Interest & Investment Income	13	11	8	7	4	5
Currency Exchange Gain (Loss)	3	-	9	11	14	-
Other Non Operating Income (Expenses)	35	36	69	17	18	36
EBT Excluding Unusual Items	621	480	397	677	784	545
Gain (Loss) on Sale of Investments	-	-	-	-	100	-
Gain (Loss) on Sale of Assets	4	1	153	2	37	-
Asset Writedown	-100	-100	-2	-2	-	-
Legal Settlements	-	-	-12	-	-	-
Other Unusual Items	-1	-	-16	-	-131	-1
Pretax Income	524	381	520	677	790	544
Income Tax Expense	158	107	242	199	194	186
Earnings From Continuing Operations	366	274	278	478	596	358
Minority Interest in Earnings	-16	-14	-33	-44	-48	-31
Net Income	350	260	245	434	548	327
Net Income to Common	350	260	245	434	548	327
Net Income Growth	30.60%	6.12%	-43.55%	-20.80%	67.58%	-5.22%
Shares Outstanding (Basic)	134	134	135	136	137	138
Shares Outstanding (Diluted)	134	134	135	136	137	138
Shares Change (YoY)	-0.29%	-0.32%	-0.83%	-1.03%	-0.30%	-0.23%
EPS (Basic)	2.61	1.93	1.82	3.19	3.99	2.37
EPS (Diluted)	2.61	1.93	1.82	3.19	3.99	2.37
EPS Growth	30.98%	6.46%	-43.07%	-19.98%	68.09%	-5.00%
Free Cash Flow	-	808	137	-367	401	630
Free Cash Flow Per Share	-	6.01	1.02	-2.70	2.92	4.57
Dividend Per Share	1.000	1.000	1.000	1.000	1.000	1.000
Gross Margin	19.92%	19.39%	17.98%	20.40%	21.85%	21.15%
Operating Margin	4.75%	3.78%	2.62%	5.44%	6.84%	5.48%
Profit Margin	2.83%	2.20%	2.02%	3.64%	4.97%	3.50%
Free Cash Flow Margin	-	6.85%	1.13%	-3.08%	3.64%	6.75%
EBITDA	1,051	907	776	1,070	1,179	945
EBITDA Margin	8.49%	7.69%	6.39%	8.98%	10.69%	10.13%
D&A For EBITDA	463.25	461	458	422	425	434
EBIT	588	446	318	648	754	511
EBIT Margin	4.75%	3.78%	2.62%	5.44%	6.84%	5.48%
Effective Tax Rate	30.15%	28.08%	46.54%	29.39%	24.56%	34.19%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.