ShockWave Medical 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	2017 - 2021
Period Ending	Jun '25 Jun 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	2017 - 2021
Revenue	16,330	16,237	15,018	12,981	13,382	13,308	Upgrade
Revenue Growth (YoY)	5.29%	8.12%	15.69%	-3.00%	0.56%	-6.71%	Upgrade
Cost of Revenue	6,214	6,009	5,383	4,929	4,573	5,308	Upgrade
Gross Profit	10,116	10,228	9,635	8,052	8,809	8,000	Upgrade
Selling, General & Admin	7,589	6,689	6,244	6,011	5,600	5,075	Upgrade
Research & Development	-	733	920	614	419	491	Upgrade
Operating Expenses	7,589	7,591	7,326	6,763	6,153	5,686	Upgrade
Operating Income	2,527	2,637	2,309	1,289	2,656	2,314	Upgrade
Interest & Investment Income	43	39	24	21	31	23	Upgrade
Other Non Operating Income (Expenses)	13	14	9	16	10	3	Upgrade
EBT Excluding Unusual Items	2,583	2,690	2,342	1,326	2,697	2,340	Upgrade
Gain (Loss) on Sale of Investments	-24	-24	-	-	1,111	171	Upgrade
Gain (Loss) on Sale of Assets	-	-3	-	-	-	-125	Upgrade
Asset Writedown	-3	-	-	-	-174	-	Upgrade
Pretax Income	2,556	2,663	2,342	1,326	3,634	2,386	Upgrade
Income Tax Expense	889	885	698	406	1,210	666	Upgrade
Earnings From Continuing Operations	1,667	1,778	1,644	920	2,424	1,720	Upgrade
Minority Interest in Earnings	-33	-37	-33	-37	-57	-52	Upgrade
Net Income	1,634	1,741	1,611	883	2,367	1,668	Upgrade
Net Income to Common	1,634	1,741	1,611	883	2,367	1,668	Upgrade
Net Income Growth	-9.22%	8.07%	82.45%	-62.70%	41.91%	-8.15%	Upgrade
Shares Outstanding (Basic)	20	20	20	20	20	20	Upgrade
Shares Outstanding (Diluted)	20	20	20	20	20	20	Upgrade
Shares Change (YoY)	0.10%	0.05%	0.07%	0.22%	0.41%	0.09%	Upgrade
EPS (Basic)	81.49	86.85	80.46	44.15	118.36	83.48	Upgrade
EPS (Diluted)	81.15	86.48	80.08	43.92	117.98	83.48	Upgrade
EPS Growth	-9.30%	7.99%	82.33%	-62.77%	41.32%	-8.24%	Upgrade
Free Cash Flow	-	2,667	3,285	2,608	3,460	1,530	Upgrade
Free Cash Flow Per Share	-	132.47	163.25	129.71	172.46	76.58	Upgrade
Dividend Per Share	87.000	87.000	81.000	17.000	13.000	11.333	Upgrade
Dividend Growth	7.41%	7.41%	376.47%	30.77%	14.71%	-	Upgrade
Gross Margin	61.95%	62.99%	64.16%	62.03%	65.83%	60.11%	Upgrade
Operating Margin	15.47%	16.24%	15.38%	9.93%	19.85%	17.39%	Upgrade
Profit Margin	10.01%	10.72%	10.73%	6.80%	17.69%	12.53%	Upgrade
Free Cash Flow Margin	-	16.43%	21.87%	20.09%	25.86%	11.50%	Upgrade
EBITDA	2,776	2,883	2,524	1,458	2,818	2,474	Upgrade
EBITDA Margin	17.00%	17.76%	16.81%	11.23%	21.06%	18.59%	Upgrade
D&A For EBITDA	248.5	246	215	169	162	160	Upgrade
EBIT	2,527	2,637	2,309	1,289	2,656	2,314	Upgrade
EBIT Margin	15.47%	16.24%	15.38%	9.93%	19.85%	17.39%	Upgrade
Effective Tax Rate	34.78%	33.23%	29.80%	30.62%	33.30%	27.91%	Upgrade
Advertising Expenses	-	1,078	806	798	619	379	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.