IMAGE MAGIC Inc. (TYO:7793)

Japan · Delayed Price · Currency is JPY

1,350.00

-22.00 (-1.60%)

Jul 30, 2026, 2:51 PM JST

IMAGE MAGIC Financials Overview

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Revenue & Profits

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
Revenue	9,827	9,402	7,767	6,134	5,291	4,896
Revenue Growth	21.13%	21.05%	26.62%	15.93%	8.07%	13.07%
Gross Profit	3,927	3,794	2,960	2,192	1,693	1,667
Operating Income	519	556	440	359	69	305
Net Income	323	329	258	241.33	48	234
Earnings Per Share	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%

Revenue by Segment

Fiscal Year	FY 2024	FY 2023	FY 2021	FY 2020	FY 2019
Period Ending	Dec '24 Dec 31, 2024	Apr '23 Apr 30, 2023	Apr '21 Apr 30, 2021	Apr '20 Apr 30, 2020	Dec '19 Dec 31, 2019
On-demand Print	7,104	5,943	4,427	4,330	2,843
Solution Services	663.29	622.13	469.31	-	-

Cash & Debt

Fiscal Year	Current	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
Cash & Investments	631	1,167	940	862	679	955
Total Debt	332	160	283	407	302	470
Net Cash (Debt)	299	1,007	657	455	377	485
Net Cash Growth	-30.46%	53.27%	44.40%	20.69%	-22.27%	-
Net Cash Per Share	117.15	399.00	261.96	183.68	153.55	237.80

Cash Flow & CapEx

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
Operating Cash Flow	-	820	591	637.5	131	352
Capital Expenditures	-	-370	-322	-457.5	-221	-89
Free Cash Flow	-	450	269	180	-90	263
Free Cash Flow Growth	-	67.29%	49.44%	-	-	-

Margins

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
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%
Pretax Margin	4.30%	4.62%	4.88%	5.17%	1.40%	6.60%
Profit Margin	3.29%	3.50%	3.32%	3.93%	0.91%	4.78%
FCF Margin	-	4.79%	3.46%	2.93%	-1.70%	5.37%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Jul '26 Jul 30, 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
PE Ratio	10.67	10.44	12.13	15.18	50.86	17.63
P/FCF Ratio	7.16	7.63	11.63	20.35	-	15.69
PS Ratio	0.33	0.37	0.40	0.60	0.46	0.84