Marvelous Inc. (TYO:7844)
Japan · Delayed Price · Currency is JPY 503.00
-3.00 (-0.59%)
Jan 23, 2026, 1:03 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2016 - 2020 |
| 35,367 | 27,963 | 29,493 | 25,341 | 25,728 | 25,520 | Upgrade | |
Revenue Growth (YoY) | 24.66% | -5.19% | 16.38% | -1.50% | 0.81% | 0.61% | Upgrade |
Cost of Revenue | 22,598 | 15,032 | 17,473 | 13,868 | 12,901 | 12,275 | Upgrade |
Gross Profit | 12,769 | 12,931 | 12,020 | 11,473 | 12,827 | 13,245 | Upgrade |
Selling, General & Admin | 9,394 | 9,189 | 9,453 | 8,862 | 8,098 | 8,706 | Upgrade |
Research & Development | 1,696 | 1,696 | - | - | - | - | Upgrade |
Operating Expenses | 11,391 | 11,181 | 9,617 | 9,048 | 8,227 | 8,827 | Upgrade |
Operating Income | 1,378 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 | Upgrade |
Interest Expense | -1 | -16 | -1 | -2 | - | -1 | Upgrade |
Interest & Investment Income | 159 | 220 | 264 | 184 | 57 | 59 | Upgrade |
Currency Exchange Gain (Loss) | 219 | -192 | 391 | 312 | 396 | 76 | Upgrade |
Other Non Operating Income (Expenses) | 51 | 36 | 33 | 12 | - | 6 | Upgrade |
EBT Excluding Unusual Items | 1,806 | 1,798 | 3,090 | 2,931 | 5,053 | 4,558 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -85 | - | 10 | - | Upgrade |
Gain (Loss) on Sale of Assets | 4 | 4 | - | - | - | - | Upgrade |
Asset Writedown | -156 | -156 | -3,658 | - | - | -186 | Upgrade |
Other Unusual Items | - | - | -2 | - | 1 | 82 | Upgrade |
Pretax Income | 1,654 | 1,646 | -655 | 2,931 | 5,064 | 4,454 | Upgrade |
Income Tax Expense | 727 | 827 | -140 | 1,001 | 1,246 | 1,189 | Upgrade |
Earnings From Continuing Operations | 927 | 819 | -515 | 1,930 | 3,818 | 3,265 | Upgrade |
Minority Interest in Earnings | -3 | -1 | -2 | -5 | -1 | - | Upgrade |
Net Income | 924 | 818 | -517 | 1,925 | 3,817 | 3,265 | Upgrade |
Net Income to Common | 924 | 818 | -517 | 1,925 | 3,817 | 3,265 | Upgrade |
Net Income Growth | - | - | - | -49.57% | 16.91% | 81.69% | Upgrade |
Shares Outstanding (Basic) | 61 | 61 | 61 | 60 | 60 | 59 | Upgrade |
Shares Outstanding (Diluted) | 61 | 61 | 61 | 60 | 60 | 59 | Upgrade |
Shares Change (YoY) | - | 0.07% | 0.16% | 0.10% | 2.89% | 13.44% | Upgrade |
EPS (Basic) | 15.25 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 | Upgrade |
EPS (Diluted) | 15.25 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 | Upgrade |
EPS Growth | - | - | - | -49.62% | 13.63% | 60.17% | Upgrade |
Free Cash Flow | 5,762 | -2,273 | 1,097 | 666 | 2,606 | 2,941 | Upgrade |
Free Cash Flow Per Share | 95.13 | -37.52 | 18.12 | 11.02 | 43.16 | 50.12 | Upgrade |
Dividend Per Share | 10.000 | 10.000 | 33.000 | 33.000 | 33.000 | 33.000 | Upgrade |
Dividend Growth | -69.70% | -69.70% | - | - | - | - | Upgrade |
Gross Margin | 36.10% | 46.24% | 40.76% | 45.27% | 49.86% | 51.90% | Upgrade |
Operating Margin | 3.90% | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% | Upgrade |
Profit Margin | 2.61% | 2.93% | -1.75% | 7.60% | 14.84% | 12.79% | Upgrade |
Free Cash Flow Margin | 16.29% | -8.13% | 3.72% | 2.63% | 10.13% | 11.52% | Upgrade |
EBITDA | 3,225 | 3,567 | 3,858 | 5,200 | 6,062 | 5,656 | Upgrade |
EBITDA Margin | 9.12% | 12.76% | 13.08% | 20.52% | 23.56% | 22.16% | Upgrade |
D&A For EBITDA | 1,847 | 1,817 | 1,455 | 2,775 | 1,462 | 1,238 | Upgrade |
EBIT | 1,378 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 | Upgrade |
EBIT Margin | 3.90% | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% | Upgrade |
Effective Tax Rate | 43.95% | 50.24% | - | 34.15% | 24.61% | 26.70% | Upgrade |
Advertising Expenses | - | 1,667 | 2,035 | 1,588 | 1,390 | 1,645 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.