IMAGE MAGIC Inc. (TYO:7793)
Japan · Delayed Price · Currency is JPY 1,520.00
+10.00 (0.66%)
Jan 23, 2026, 12:39 PM JST
IMAGE MAGIC Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 | 2020 |
| 9,061 | 7,767 | 6,134 | 5,291 | 4,896 | 4,330 | Upgrade | |
Revenue Growth (YoY) | 47.72% | 26.62% | 15.93% | 8.07% | 13.07% | 52.36% | Upgrade |
Cost of Revenue | 5,423 | 4,807 | 3,942 | 3,598 | 3,229 | 2,943 | Upgrade |
Gross Profit | 3,638 | 2,960 | 2,192 | 1,693 | 1,667 | 1,387 | Upgrade |
Selling, General & Admin | 3,031 | 2,486 | 1,777 | 1,595 | 1,348 | 1,166 | Upgrade |
Other Operating Expenses | -3 | -3 | 21 | 9 | - | - | Upgrade |
Operating Expenses | 3,065 | 2,520 | 1,833 | 1,624 | 1,362 | 1,166 | Upgrade |
Operating Income | 573 | 440 | 359 | 69 | 305 | 221 | Upgrade |
Interest Expense | -2 | -3 | -3 | -3 | -5 | -3 | Upgrade |
Other Non Operating Income (Expenses) | 3 | 11 | 2 | 9 | -15 | 2 | Upgrade |
EBT Excluding Unusual Items | 574 | 448 | 358 | 75 | 285 | 220 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | 1 | - | - | Upgrade |
Asset Writedown | -113 | -68 | -40.67 | -2 | -9 | -38 | Upgrade |
Other Unusual Items | -27 | -1 | - | - | 47 | - | Upgrade |
Pretax Income | 434 | 379 | 317.33 | 74 | 323 | 182 | Upgrade |
Income Tax Expense | 130 | 121 | 76 | 26 | 89 | 30 | Upgrade |
Net Income | 304 | 258 | 241.33 | 48 | 234 | 152 | Upgrade |
Net Income to Common | 304 | 258 | 241.33 | 48 | 234 | 152 | Upgrade |
Net Income Growth | 25.97% | 6.91% | 402.78% | -79.49% | 53.95% | 78.82% | Upgrade |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 1 | Upgrade |
Shares Outstanding (Diluted) | 3 | 3 | 2 | 2 | 2 | 1 | Upgrade |
Shares Change (YoY) | 1.85% | 1.25% | 0.89% | 20.38% | 47.36% | 6.48% | Upgrade |
EPS (Basic) | 126.19 | 110.12 | 104.35 | 20.76 | 136.49 | 109.82 | Upgrade |
EPS (Diluted) | 120.49 | 102.87 | 97.43 | 19.55 | 114.73 | 109.82 | Upgrade |
EPS Growth | 23.67% | 5.59% | 398.34% | -82.96% | 4.47% | 67.94% | Upgrade |
Free Cash Flow | - | 269 | 180 | -90 | 263 | - | Upgrade |
Free Cash Flow Per Share | - | 107.26 | 72.67 | -36.66 | 128.95 | - | Upgrade |
Gross Margin | 40.15% | 38.11% | 35.74% | 32.00% | 34.05% | 32.03% | Upgrade |
Operating Margin | 6.32% | 5.67% | 5.85% | 1.30% | 6.23% | 5.10% | Upgrade |
Profit Margin | 3.36% | 3.32% | 3.93% | 0.91% | 4.78% | 3.51% | Upgrade |
Free Cash Flow Margin | - | 3.46% | 2.93% | -1.70% | 5.37% | - | Upgrade |
EBITDA | 766.38 | 636 | 558.5 | 261 | 476 | - | Upgrade |
EBITDA Margin | 8.46% | 8.19% | 9.11% | 4.93% | 9.72% | - | Upgrade |
D&A For EBITDA | 193.38 | 196 | 199.5 | 192 | 171 | - | Upgrade |
EBIT | 573 | 440 | 359 | 69 | 305 | 221 | Upgrade |
EBIT Margin | 6.32% | 5.67% | 5.85% | 1.30% | 6.23% | 5.10% | Upgrade |
Effective Tax Rate | 29.95% | 31.93% | 23.95% | 35.13% | 27.55% | 16.48% | Upgrade |
Advertising Expenses | - | 571 | - | 243 | 130 | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.