IMAGE MAGIC Inc. (TYO:7793)
Japan · Delayed Price · Currency is JPY 1,471.00
-23.00 (-1.54%)
Jun 10, 2026, 1:54 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 2025 | FY 2024 | FY 2023 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
| 9,827 | 9,402 | 7,767 | 6,134 | 5,291 | 4,896 | |
Revenue Growth (YoY) | 21.13% | 21.05% | 26.62% | 15.93% | 8.07% | 13.07% |
Cost of Revenue | 5,900 | 5,608 | 4,807 | 3,942 | 3,598 | 3,229 |
Gross Profit | 3,927 | 3,794 | 2,960 | 2,192 | 1,693 | 1,667 |
Selling, General & Admin | 3,336 | 3,166 | 2,486 | 1,777 | 1,595 | 1,348 |
Other Operating Expenses | 6 | 6 | -3 | 21 | 9 | - |
Operating Expenses | 3,408 | 3,238 | 2,520 | 1,833 | 1,624 | 1,362 |
Operating Income | 519 | 556 | 440 | 359 | 69 | 305 |
Interest Expense | -2 | -2 | -3 | -3 | -3 | -5 |
Interest & Investment Income | 2 | 1 | - | - | - | - |
Other Non Operating Income (Expenses) | 2 | 2 | 11 | 2 | 9 | -15 |
EBT Excluding Unusual Items | 521 | 557 | 448 | 358 | 75 | 285 |
Gain (Loss) on Sale of Assets | - | - | - | - | 1 | - |
Asset Writedown | -97 | -97 | -68 | -40.67 | -2 | -9 |
Other Unusual Items | -1 | -26 | -1 | - | - | 47 |
Pretax Income | 423 | 434 | 379 | 317.33 | 74 | 323 |
Income Tax Expense | 100 | 105 | 121 | 76 | 26 | 89 |
Net Income | 323 | 329 | 258 | 241.33 | 48 | 234 |
Net Income to Common | 323 | 329 | 258 | 241.33 | 48 | 234 |
Net Income Growth | 39.83% | 27.52% | 6.91% | 402.78% | -79.49% | 53.95% |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 2 | 2 | 2 |
Shares Change (YoY) | 1.03% | 0.63% | 1.25% | 0.89% | 20.38% | 47.36% |
EPS (Basic) | 130.78 | 134.76 | 110.12 | 104.35 | 20.76 | 136.49 |
EPS (Diluted) | 126.55 | 130.36 | 102.87 | 97.43 | 19.55 | 114.73 |
EPS Growth | 38.41% | 26.72% | 5.59% | 398.34% | -82.96% | 4.47% |
Free Cash Flow | - | 450 | 269 | 180 | -90 | 263 |
Free Cash Flow Per Share | - | 178.30 | 107.26 | 72.67 | -36.66 | 128.95 |
Gross Margin | 39.96% | 40.35% | 38.11% | 35.74% | 32.00% | 34.05% |
Operating Margin | 5.28% | 5.91% | 5.67% | 5.85% | 1.30% | 6.23% |
Profit Margin | 3.29% | 3.50% | 3.32% | 3.93% | 0.91% | 4.78% |
Free Cash Flow Margin | - | 4.79% | 3.46% | 2.93% | -1.70% | 5.37% |
EBITDA | 806.25 | 825 | 636 | 558.5 | 261 | 476 |
EBITDA Margin | 8.20% | 8.77% | 8.19% | 9.11% | 4.93% | 9.72% |
D&A For EBITDA | 287.25 | 269 | 196 | 199.5 | 192 | 171 |
EBIT | 519 | 556 | 440 | 359 | 69 | 305 |
EBIT Margin | 5.28% | 5.91% | 5.67% | 5.85% | 1.30% | 6.23% |
Effective Tax Rate | 23.64% | 24.19% | 31.93% | 23.95% | 35.13% | 27.55% |
Advertising Expenses | - | 817 | 571 | - | 243 | 130 |