Pixie Dust Technologies, Inc. (PXDT)

Pixie Dust Technologies Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Revenue	993.02	704.71	636.27	512.77
Revenue Growth (YoY)	40.91%	10.76%	24.08%	-
Cost of Revenue	331.9	142.64	206.6	136.39
Gross Profit	661.12	562.07	429.66	376.38
Selling, General & Admin	2,156	1,856	833.31	525.16
Research & Development	513	686.56	694.07	601.73
Operating Expenses	2,669	2,543	1,527	1,127
Operating Income	-2,008	-1,981	-1,098	-750.51
Interest Expense	-31.37	-28.75	-24.78	-17.67
Currency Exchange Gain (Loss)	29.28	-	-	-
Other Non Operating Income (Expenses)	35.29	43.8	13.03	8.7
Pretax Income	-1,975	-1,965	-1,109	-759.48
Net Income	-1,975	-1,965	-1,109	-759.48
Net Income to Common	-1,975	-1,965	-1,109	-759.48
Shares Outstanding (Basic)	14	7	6	6
Shares Outstanding (Diluted)	14	7	6	6
Shares Change (YoY)	112.07%	12.85%	-	-
EPS (Basic)	-137.51	-290.28	-184.91	-126.58
EPS (Diluted)	-137.51	-290.28	-184.91	-126.58
Free Cash Flow	-2,263	-1,894	-1,146	-607.64
Free Cash Flow Per Share	-157.61	-279.69	-190.97	-101.27
Gross Margin	66.58%	79.76%	67.53%	73.40%
Operating Margin	-202.18%	-281.04%	-172.52%	-146.36%
Profit Margin	-198.84%	-278.91%	-174.37%	-148.11%
Free Cash Flow Margin	-227.90%	-268.73%	-180.08%	-118.50%
EBITDA	-1,822	-1,872	-1,024	-699.54
EBITDA Margin	-183.44%	-265.68%	-160.95%	-136.42%
D&A For EBITDA	186.16	108.29	73.63	50.97
EBIT	-2,008	-1,981	-1,098	-750.51
EBIT Margin	-202.18%	-281.04%	-172.52%	-146.36%
Revenue as Reported	993.02	704.71	636.27	512.77
Advertising Expenses	509.26	497.75	9.47	0.96

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

SEC Filings: 10-K · 10-Q