Marvelous Inc. (TYO:7844)
Japan · Delayed Price · Currency is JPY 509.00
-12.00 (-2.30%)
Feb 13, 2026, 3:30 PM JST
Marvelous 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 |
| 36,364 | 27,963 | 29,493 | 25,341 | 25,728 | 25,520 | |
Revenue Growth (YoY) | 27.80% | -5.19% | 16.38% | -1.50% | 0.81% | 0.61% |
Cost of Revenue | 23,065 | 15,032 | 17,473 | 13,868 | 12,901 | 12,275 |
Gross Profit | 13,299 | 12,931 | 12,020 | 11,473 | 12,827 | 13,245 |
Selling, General & Admin | 9,347 | 9,189 | 9,453 | 8,862 | 8,098 | 8,706 |
Research & Development | 1,696 | 1,696 | - | - | - | - |
Operating Expenses | 11,345 | 11,181 | 9,617 | 9,048 | 8,227 | 8,827 |
Operating Income | 1,954 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 |
Interest Expense | - | -16 | -1 | -2 | - | -1 |
Interest & Investment Income | 166 | 220 | 264 | 184 | 57 | 59 |
Currency Exchange Gain (Loss) | 103 | -192 | 391 | 312 | 396 | 76 |
Other Non Operating Income (Expenses) | 37 | 36 | 33 | 12 | - | 6 |
EBT Excluding Unusual Items | 2,260 | 1,798 | 3,090 | 2,931 | 5,053 | 4,558 |
Gain (Loss) on Sale of Investments | - | - | -85 | - | 10 | - |
Gain (Loss) on Sale of Assets | - | 4 | - | - | - | - |
Asset Writedown | -156 | -156 | -3,658 | - | - | -186 |
Other Unusual Items | - | - | -2 | - | 1 | 82 |
Pretax Income | 2,115 | 1,646 | -655 | 2,931 | 5,064 | 4,454 |
Income Tax Expense | 770 | 827 | -140 | 1,001 | 1,246 | 1,189 |
Earnings From Continuing Operations | 1,345 | 819 | -515 | 1,930 | 3,818 | 3,265 |
Minority Interest in Earnings | -8 | -1 | -2 | -5 | -1 | - |
Net Income | 1,337 | 818 | -517 | 1,925 | 3,817 | 3,265 |
Net Income to Common | 1,337 | 818 | -517 | 1,925 | 3,817 | 3,265 |
Net Income Growth | - | - | - | -49.57% | 16.91% | 81.69% |
Shares Outstanding (Basic) | 61 | 61 | 61 | 60 | 60 | 59 |
Shares Outstanding (Diluted) | 61 | 61 | 61 | 60 | 60 | 59 |
Shares Change (YoY) | - | 0.07% | 0.16% | 0.10% | 2.89% | 13.44% |
EPS (Basic) | 22.07 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 |
EPS (Diluted) | 22.07 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 |
EPS Growth | - | - | - | -49.62% | 13.63% | 60.17% |
Free Cash Flow | - | -2,273 | 1,097 | 666 | 2,606 | 2,941 |
Free Cash Flow Per Share | - | -37.52 | 18.12 | 11.02 | 43.16 | 50.12 |
Dividend Per Share | 10.000 | 10.000 | 33.000 | 33.000 | 33.000 | 33.000 |
Dividend Growth | -69.70% | -69.70% | - | - | - | - |
Gross Margin | - | 46.24% | 40.76% | 45.27% | 49.86% | 51.90% |
Operating Margin | 5.37% | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% |
Profit Margin | 3.68% | 2.93% | -1.75% | 7.60% | 14.84% | 12.79% |
Free Cash Flow Margin | - | -8.13% | 3.72% | 2.63% | 10.13% | 11.52% |
EBITDA | 4,043 | 3,567 | 3,858 | 5,200 | 6,062 | 5,656 |
EBITDA Margin | - | 12.76% | 13.08% | 20.52% | 23.56% | 22.16% |
D&A For EBITDA | 2,089 | 1,817 | 1,455 | 2,775 | 1,462 | 1,238 |
EBIT | 1,954 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 |
EBIT Margin | - | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% |
Effective Tax Rate | - | 50.24% | - | 34.15% | 24.61% | 26.70% |
Advertising Expenses | - | 1,667 | 2,035 | 1,588 | 1,390 | 1,645 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.