Marvelous Inc. (TYO:7844)
Japan · Delayed Price · Currency is JPY 486.00
+4.00 (0.83%)
Aug 14, 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 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 35,498 | 37,982 | 27,963 | 29,493 | 25,341 | 25,728 | |
Revenue Growth | 14.89% | 35.83% | -5.19% | 16.38% | -1.50% | 0.81% |
Cost of Revenue | 21,719 | 24,482 | 15,032 | 17,473 | 13,868 | 12,901 |
Gross Profit | 13,779 | 13,500 | 12,931 | 12,020 | 11,473 | 12,827 |
Selling, General & Admin | 9,217 | 9,737 | 9,189 | 9,453 | 8,862 | 8,098 |
Research & Development | 1,347 | 1,347 | 1,696 | - | - | - |
Operating Expenses | 10,691 | 11,211 | 11,181 | 9,617 | 9,048 | 8,227 |
Operating Income | 3,088 | 2,289 | 1,750 | 2,403 | 2,425 | 4,600 |
Interest Expense | - | - | -16 | -1 | -2 | - |
Interest & Investment Income | 239 | 202 | 220 | 264 | 184 | 57 |
Currency Exchange Gain (Loss) | 372 | 275 | -192 | 391 | 312 | 396 |
Other Non Operating Income (Expenses) | 89 | 90 | 36 | 33 | 12 | - |
EBT Excluding Unusual Items | 3,788 | 2,856 | 1,798 | 3,090 | 2,931 | 5,053 |
Gain (Loss) on Sale of Investments | - | - | - | -85 | - | 10 |
Gain (Loss) on Sale of Assets | - | - | 4 | - | - | - |
Asset Writedown | -298 | -298 | -156 | -3,658 | - | - |
Other Unusual Items | - | - | - | -2 | - | 1 |
Pretax Income | 3,490 | 2,558 | 1,646 | -655 | 2,931 | 5,064 |
Income Tax Expense | 831 | 576 | 827 | -140 | 1,001 | 1,246 |
Earnings From Continuing Operations | 2,659 | 1,982 | 819 | -515 | 1,930 | 3,818 |
Minority Interest in Earnings | 8 | 12 | -1 | -2 | -5 | -1 |
Net Income | 2,667 | 1,994 | 818 | -517 | 1,925 | 3,817 |
Net Income to Common | 2,667 | 1,994 | 818 | -517 | 1,925 | 3,817 |
Net Income Growth | 264.34% | 143.77% | - | - | -49.57% | 16.91% |
Shares Outstanding (Basic) | 61 | 61 | 61 | 61 | 60 | 60 |
Shares Outstanding (Diluted) | 61 | 61 | 61 | 61 | 60 | 60 |
Shares Change | - | - | 0.07% | 0.16% | 0.10% | 2.89% |
EPS (Basic) | 44.03 | 32.92 | 13.50 | -8.54 | 31.85 | 63.22 |
EPS (Diluted) | 44.03 | 32.92 | 13.50 | -8.54 | 31.85 | 63.22 |
EPS Growth | 264.34% | 143.77% | - | - | -49.62% | 13.63% |
Free Cash Flow | - | 10,771 | -2,273 | 1,097 | 666 | 2,606 |
Free Cash Flow Per Share | - | 177.82 | -37.52 | 18.12 | 11.02 | 43.16 |
Dividend Per Share | 12.000 | 12.000 | 10.000 | 33.000 | 33.000 | 33.000 |
Dividend Growth | 20.00% | 20.00% | -69.70% | 0% | 0% | 0% |
Gross Margin | - | 35.54% | 46.24% | 40.76% | 45.27% | 49.86% |
Operating Margin | 8.70% | 6.03% | 6.26% | 8.15% | 9.57% | 17.88% |
Profit Margin | 7.51% | 5.25% | 2.93% | -1.75% | 7.60% | 14.84% |
Free Cash Flow Margin | - | 28.36% | -8.13% | 3.72% | 2.63% | 10.13% |
EBITDA | 6,114 | 5,073 | 3,567 | 3,858 | 5,200 | 6,062 |
EBITDA Margin | - | 13.36% | 12.76% | 13.08% | 20.52% | 23.56% |
D&A For EBITDA | 3,026 | 2,784 | 1,817 | 1,455 | 2,775 | 1,462 |
EBIT | 3,088 | 2,289 | 1,750 | 2,403 | 2,425 | 4,600 |
EBIT Margin | - | 6.03% | 6.26% | 8.15% | 9.57% | 17.88% |
Effective Tax Rate | - | 22.52% | 50.24% | - | 34.15% | 24.61% |
Advertising Expenses | - | 2,510 | 1,667 | 2,035 | 1,588 | 1,390 |