Earlyworks Income Statement

Financials in millions JPY. Fiscal year is May - April.

Millions JPY. Fiscal year is May - Apr.

Year Ending	TTM	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Revenue	69.31	46.57	463.72	216.21
Revenue Growth (YoY)	-67.94%	-89.96%	114.47%	-
Cost of Revenue	13.61	30.5	108.38	33.54
Gross Profit	55.7	16.07	355.34	182.67
Selling, General & Admin	349.01	295.67	231.7	192.9
Research & Development	103.41	108.82	25.75	22.89
Other Operating Expenses	1.62	0	670	56
Operating Expenses	454.03	404.49	927.46	271.8
Operating Income	-398.34	-388.43	-572.12	-89.13
Interest Expense / Income	3.79	2.7	1.26	1.45
Other Expense / Income	-38.6	0.4	0.16	-4.44
Pretax Income	-363.53	-391.53	-573.53	-86.14
Income Tax	-9.61	-9.22	28.94	-15.62
Net Income	-353.91	-382.31	-602.47	-70.52
Shares Outstanding (Basic)	14	14	14	13
Shares Outstanding (Diluted)	14	14	14	13
Shares Change	7.95%	0.20%	2.98%	-
EPS (Basic)	-124.85	-138.10	-218.10	-26.30
EPS (Diluted)	-124.85	-138.10	-218.10	-26.30
Free Cash Flow	-350.92	-401.36	99.28	33.91
Free Cash Flow Per Share	-121.19	-145.01	35.94	12.64
Gross Margin	80.36%	34.50%	76.63%	84.49%
Operating Margin	-574.74%	-834.10%	-123.38%	-41.22%
Profit Margin	-510.65%	-820.95%	-129.92%	-32.62%
Free Cash Flow Margin	-506.33%	-861.88%	21.41%	15.68%
EBITDA	-358.74	-388.05	-571.96	-84.62
EBITDA Margin	-517.61%	-833.29%	-123.34%	-39.14%
Depreciation & Amortization	1	0.78	0.31	0.07
EBIT	-359.74	-388.83	-572.27	-84.69
EBIT Margin	-519.05%	-834.96%	-123.41%	-39.17%

Source: Financials are provided by Nasdaq Data Link and sourced from audited reports submitted to the Securities and Exchange Commission (SEC).