eWeLL Co.,Ltd. (5038.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	3.6B	3.4B	2.6B	2.1B	1.6B
Cost of Revenue	238.6M	737.8M	574.4M	432.7M	333.1M
Gross Profit	715.3M	2.7B	2.0B	1.6B	1.3B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	280.9M	1.1B	861.5M	728.1M	577.3M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	280.9M	1.1B	861.5M	728.1M	577.3M
Cost and Expenses	2.0B	1.9B	1.4B	1.2B	911.0M
Operating Income (EBIT)	1.6B	1.5B	1.1B	908.0M	692.0M
Non-Operating
Interest Income	2.0M	4.2M	158.0K	10.0K	6.0K
Interest Expense	84.0K	338.0K	2.3M	3.3M	5.8M
Net Interest Income	1.9M	3.9M	(2.2M)	(3.3M)	(5.8M)
Other Non-Op Income/Expense	2.0M	9.1M	3.0M	1.8M	(16.7M)
Non-Operating Income (excl Interest)	1.7M	5.3M	5.2M	5.6M	5.1M
EBT (Pre-Tax Income)	436.4M	1.5B	1.1B	908.2M	676.1M
Income Tax Expense	131.3M	458.1M	330.1M	295.3M	226.5M
Bottom Line
Net Income	1.1B	1.1B	808.0M	612.0M	449.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.1B	1.1B	808.0M	612.0M	449.0M
Per Share
Basic EPS	¥75	¥72	¥54	¥43	¥67
Diluted EPS	¥75	¥71	¥53	¥40	¥65
Revenue Per Share	¥236	¥224	¥171	¥145	¥240
Shares
Basic Shares Outstanding	15.2M	15.2M	15.0M	14.2M	6.7M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.6B	1.2B	967.1M	724.7M
D&A	—	106.2M	80.9M	59.1M	32.7M
EBIT	1.6B	1.5B	1.1B	908.0M	692.0M

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