W-SCOPE Corporation (TYO:6619)
Japan · Delayed Price · Currency is JPY 151.00
-4.00 (-2.58%)
Sep 25, 2026, 1:27 PM JST
W-SCOPE Income Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Jan '26 Jan 31, 2026 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 4,108 | 3,630 | 31,047 | 44,347 | 45,100 | 29,966 | |
Revenue Growth | 19.59% | -88.31% | -29.99% | -1.67% | 50.50% | 62.16% |
Cost of Revenue | 6,675 | 7,605 | 29,959 | 38,506 | 35,187 | 25,265 |
Gross Profit | -2,567 | -3,975 | 1,088 | 5,841 | 9,913 | 4,701 |
Selling, General & Admin | 806 | 879 | 2,145 | 2,424 | 2,217 | 2,310 |
Research & Development | 95 | 95 | - | - | - | - |
Other Operating Expenses | - | - | 15 | - | 8 | - |
Operating Expenses | 872 | 945 | 2,095 | 2,273 | 2,084 | 2,802 |
Operating Income | -3,439 | -4,920 | -1,007 | 3,569 | 7,829 | 1,899 |
Interest Expense | -262 | -238 | -367 | -458.77 | -358 | -1,472 |
Interest & Investment Income | 13 | 5 | 92 | 514.15 | 205 | 10 |
Earnings From Equity Investments | -5,623 | -6,331 | -3,007 | - | - | - |
Currency Exchange Gain (Loss) | 49 | -192 | 1,014 | 200.31 | 318 | 451 |
Other Non Operating Income (Expenses) | 171 | 264 | 116 | 420.92 | 316 | 192 |
EBT Excluding Unusual Items | -9,091 | -11,412 | -3,159 | 4,245 | 8,310 | 1,080 |
Gain (Loss) on Sale of Investments | -468 | -468 | - | - | - | 927 |
Asset Writedown | -579 | -579 | -82 | - | -17 | -4,491 |
Other Unusual Items | -1 | -1 | - | - | - | -456 |
Pretax Income | -10,139 | -12,460 | -3,241 | 4,245 | 8,293 | -2,940 |
Income Tax Expense | 1 | 5 | 25 | 87.69 | 736 | 216 |
Earnings From Continuing Operations | -10,140 | -12,465 | -3,266 | 4,158 | 7,557 | -3,156 |
Minority Interest in Earnings | - | - | -447 | -3,291 | -3,144 | 213 |
Net Income | -10,140 | -12,465 | -3,713 | 866.77 | 4,413 | -2,943 |
Net Income to Common | -10,140 | -12,465 | -3,713 | 866.77 | 4,413 | -2,943 |
Net Income Growth | - | - | - | -80.36% | - | - |
Shares Outstanding (Basic) | 58 | 55 | 55 | 55 | 55 | 52 |
Shares Outstanding (Diluted) | 58 | 55 | 55 | 55 | 56 | 52 |
Shares Change | 5.22% | 0.48% | -1.01% | -1.29% | 8.22% | 39.11% |
EPS (Basic) | -175.45 | -225.86 | -67.60 | 15.75 | 80.41 | -56.66 |
EPS (Diluted) | -175.45 | -225.86 | -67.60 | 15.63 | 78.52 | -56.66 |
EPS Growth | - | - | - | -80.10% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Jan '26 Jan 31, 2026 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -525 | -390 | -24,149 | -34,464 | -21,602 | -4,408 |
Free Cash Flow Per Share | -9.08 | -7.07 | -439.67 | -621.11 | -384.31 | -84.86 |
Gross Margin | -62.49% | -109.50% | 3.50% | 13.17% | 21.98% | 15.69% |
Operating Margin | -83.71% | -135.54% | -3.24% | 8.05% | 17.36% | 6.34% |
Profit Margin | -246.84% | -343.39% | -11.96% | 1.95% | 9.79% | -9.82% |
Free Cash Flow Margin | -12.78% | -10.74% | -77.78% | -77.71% | -47.90% | -14.71% |
EBITDA | -1,949 | -3,387 | 4,111 | 10,604 | 14,923 | 7,554 |
EBITDA Margin | -47.44% | -93.31% | 13.24% | 23.91% | 33.09% | 25.21% |
D&A For EBITDA | 1,490 | 1,533 | 5,118 | 7,036 | 7,094 | 5,655 |
EBIT | -3,439 | -4,920 | -1,007 | 3,569 | 7,829 | 1,899 |
EBIT Margin | -83.71% | -135.54% | -3.24% | 8.05% | 17.36% | 6.34% |
Effective Tax Rate | - | - | - | 2.07% | 8.88% | - |
Advertising Expenses | - | - | - | - | - | 12 |