6089.T
WILL GROUP,INC.
プライム · サービス業 · 情報通信・サービスその他 · JP
JPY 1,205.00
+5.15%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 143.0B | 146.9B | 139.7B | 138.2B | 143.9B |
| Cost of Revenue | 27.8B | — | 110.3B | 107.8B | 112.2B |
| Gross Profit | 7.4B | — | 29.4B | 30.4B | 31.7B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 7.0B | — | 27.3B | 28.3B | 27.2B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | 506.0M | 18.0M | 91.0M |
| Total Operating Expenses | 7.0B | — | 27.8B | 28.3B | 27.3B |
| Cost and Expenses | 139.6B | 143.6B | 137.4B | 133.7B | 138.6B |
| Operating Income (EBIT) | 3.4B | 3.3B | 2.3B | 4.5B | 5.3B |
| Non-Operating | |||||
| Interest Income | 9.0M | — | 53.0M | 128.0M | 161.0M |
| Interest Expense | 75.0M | — | 239.0M | 211.0M | 311.0M |
| Net Interest Income | (66.0M) | — | (186.0M) | (83.0M) | (150.0M) |
| Other Non-Op Income/Expense | 41.0M | — | 732.0M | 2.4B | 842.0M |
| Non-Operating Income (excl Interest) | — | — | — | — | — |
| EBT (Pre-Tax Income) | 329.0M | — | 2.2B | 4.4B | 5.1B |
| Income Tax Expense | 51.0M | — | 1.0B | 1.5B | 1.7B |
| Bottom Line | |||||
| Net Income | 2.0B | 2.3B | 1.2B | 2.8B | 3.2B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.9B | 2.3B | 1.1B | 2.9B | 3.5B |
| Per Share | |||||
| Basic EPS | ¥88 | ¥101 | ¥51 | ¥122 | ¥143 |
| Diluted EPS | ¥88 | ¥101 | ¥50 | ¥122 | ¥142 |
| Revenue Per Share | ¥6,241 | ¥6,410 | ¥6,122 | ¥6,087 | ¥6,369 |
| Shares | |||||
| Basic Shares Outstanding | 22.9M | 22.9M | 22.8M | 22.7M | 22.6M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | 885.0M | — | 4.4B | 6.8B | 7.5B |
| D&A | 491.0M | — | 2.1B | 2.3B | 2.1B |
| EBIT | 3.4B | 3.3B | 2.3B | 4.5B | 5.3B |
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