7793.T
IMAGE MAGIC Inc.
グロース · その他製品 · 情報通信・サービスその他 · JP
JPY 1,500.00
+0.67%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 9.8B | 9.4B | 7.8B | 4.4B | 5.3B |
| Cost of Revenue | 1.4B | — | — | — | — |
| Gross Profit | 855.6M | 3.8B | 3.0B | 1.6B | 1.7B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 896.7M | 3.2B | 2.5B | 1.3B | 1.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 896.7M | 3.2B | 2.5B | 1.3B | 1.6B |
| Cost and Expenses | 9.3B | 8.8B | 7.3B | 4.0B | 5.2B |
| Operating Income (EBIT) | 518.0M | 556.0M | 439.0M | 344.0M | 69.0M |
| Non-Operating | |||||
| Interest Income | 1.1M | 1.0M | — | — | — |
| Interest Expense | 437.0K | 2.4M | 3.0M | 2.3M | 3.7M |
| Net Interest Income | 622.0K | (1.3M) | — | — | — |
| Other Non-Op Income/Expense | 1.6M | 2.3M | 9.8M | (2.0M) | 7.2M |
| Non-Operating Income (excl Interest) | 1.3M | 6.1M | 1.5M | 762.0K | 1.2M |
| EBT (Pre-Tax Income) | (42.0M) | 435.4M | 380.5M | 301.2M | 75.4M |
| Income Tax Expense | (11.9M) | 105.5M | 121.8M | 80.9M | 26.4M |
| Bottom Line | |||||
| Net Income | 323.0M | 329.0M | 258.0M | 220.0M | 48.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 323.0M | 329.0M | 258.0M | 220.0M | 48.0M |
| Per Share | |||||
| Basic EPS | ¥134 | ¥135 | ¥110 | ¥95 | ¥21 |
| Diluted EPS | ¥134 | ¥130 | ¥103 | ¥88 | ¥20 |
| Revenue Per Share | ¥3,928 | ¥3,851 | ¥3,315 | ¥1,892 | ¥2,289 |
| Shares | |||||
| Basic Shares Outstanding | 2.5M | 2.4M | 2.3M | 2.3M | 2.3M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 825.2M | 635.1M | 477.6M | 261.1M |
| D&A | — | 269.2M | 196.1M | 133.6M | 192.1M |
| EBIT | 518.0M | 556.0M | 439.0M | 344.0M | 69.0M |
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