4259.T
ExaWizards Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 800.00
−1.84%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 12.0B | 12.0B | 9.8B | 8.4B | 5.6B |
| Cost of Revenue | 773.0M | 4.0B | 4.1B | 3.7B | 2.5B |
| Gross Profit | 1.7B | 8.0B | 5.7B | 4.7B | 3.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.5B | 6.4B | 5.6B | 5.0B | 3.5B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.5B | 6.4B | 5.6B | 5.0B | 3.5B |
| Cost and Expenses | 10.4B | 10.4B | 9.8B | 8.7B | 6.0B |
| Operating Income (EBIT) | 1.6B | 1.6B | 23.0M | (305.0M) | (378.0M) |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 6.0M | 25.0M | 28.0M | 20.0M | 1.0M |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | (5.0M) | (28.0M) | (21.0M) | (25.0M) | 3.0M |
| Non-Operating Income (excl Interest) | — | 1.0M | — | 2.0M | 2.0M |
| EBT (Pre-Tax Income) | 140.0M | 1.5B | (2.5B) | (692.0M) | (88.0M) |
| Income Tax Expense | 68.0M | (18.0M) | 45.0M | (59.0M) | 67.0M |
| Bottom Line | |||||
| Net Income | 1.5B | 1.5B | (2.6B) | (610.0M) | (141.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.5B | 1.5B | (2.6B) | (610.0M) | (141.0M) |
| Per Share | |||||
| Basic EPS | ¥18 | ¥18 | (¥31) | (¥8) | (¥2) |
| Diluted EPS | ¥18 | ¥18 | — | — | — |
| Revenue Per Share | ¥142 | ¥142 | ¥119 | ¥103 | ¥68 |
| Shares | |||||
| Basic Shares Outstanding | 84.6M | 84.6M | 82.4M | 81.4M | 81.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 1.9B | 608.0M | 202.0M | 16.0M |
| D&A | — | 324.0M | 585.0M | 507.0M | 394.0M |
| EBIT | 1.6B | 1.6B | 23.0M | (305.0M) | (378.0M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026