eXmotion Co., Ltd. (TYO:4394)
Japan
· Delayed Price · Currency is JPY 784.00
+4.00 (0.51%)
Mar 11, 2026, 3:30 PM JST
eXmotion Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2015 | FY 2014 | 2013 - 2012 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '15 Nov 30, 2015 | Nov '14 Nov 30, 2014 | 2013 - 2012 |
| Revenue | 1,386 | 1,284 | 1,105 | 583.9 | 503.35 | Upgrade
|
| Revenue Growth (YoY) | 7.94% | 16.20% | 89.24% | 16.00% | 20.47% | Upgrade
|
| Cost of Revenue | 808 | 765 | 628 | 342.56 | 310.8 | Upgrade
|
| Gross Profit | 578 | 519 | 477 | 241.34 | 192.55 | Upgrade
|
| Selling, General & Admin | 388 | 364 | 345 | - | - | Upgrade
|
| Other Operating Expenses | - | - | - | 75.18 | 65.66 | Upgrade
|
| Operating Expenses | 388 | 364 | 345 | 75.18 | 65.66 | Upgrade
|
| Operating Income | 190 | 155 | 132 | 166.16 | 126.89 | Upgrade
|
| Interest Expense | - | - | - | - | -0.34 | Upgrade
|
| Interest & Investment Income | 1 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 2 | 2 | 1 | 0.03 | 0 | Upgrade
|
| EBT Excluding Unusual Items | 193 | 157 | 133 | 166.19 | 126.56 | Upgrade
|
| Other Unusual Items | - | - | -105 | - | - | Upgrade
|
| Pretax Income | 193 | 157 | 28 | 166.19 | 126.56 | Upgrade
|
| Income Tax Expense | 66 | 58 | 22 | 62.99 | 50.26 | Upgrade
|
| Net Income to Company | 127 | 99 | 6 | - | - | Upgrade
|
| Net Income | 127 | 99 | 6 | 103.2 | 76.3 | Upgrade
|
| Net Income to Common | 127 | 99 | 6 | 103.2 | 76.3 | Upgrade
|
| Net Income Growth | 28.28% | 1550.00% | -94.19% | 35.26% | 95.55% | Upgrade
|
| Shares Outstanding (Basic) | 3 | 3 | 3 | - | - | Upgrade
|
| Shares Outstanding (Diluted) | 3 | 3 | 3 | - | - | Upgrade
|
| Shares Change (YoY) | -0.20% | 0.18% | - | - | - | Upgrade
|
| EPS (Basic) | 42.09 | 32.83 | 2.01 | - | - | Upgrade
|
| EPS (Diluted) | 42.09 | 32.82 | 2.01 | - | - | Upgrade
|
| EPS Growth | 28.24% | 1529.57% | - | - | - | Upgrade
|
| Free Cash Flow | 244 | 67 | 16 | - | - | Upgrade
|
| Free Cash Flow Per Share | 80.86 | 22.16 | 5.30 | - | - | Upgrade
|
| Dividend Per Share | - | 19.000 | 18.000 | - | - | Upgrade
|
| Dividend Growth | - | 5.56% | - | - | - | Upgrade
|
| Gross Margin | 41.70% | 40.42% | 43.17% | 41.33% | 38.25% | Upgrade
|
| Operating Margin | 13.71% | 12.07% | 11.95% | 28.46% | 25.21% | Upgrade
|
| Profit Margin | 9.16% | 7.71% | 0.54% | 17.67% | 15.16% | Upgrade
|
| Free Cash Flow Margin | 17.61% | 5.22% | 1.45% | - | - | Upgrade
|
| EBITDA | 232 | 200 | 163 | - | - | Upgrade
|
| EBITDA Margin | 16.74% | 15.58% | 14.75% | - | - | Upgrade
|
| D&A For EBITDA | 42 | 45 | 31 | - | - | Upgrade
|
| EBIT | 190 | 155 | 132 | 166.16 | 126.89 | Upgrade
|
| EBIT Margin | 13.71% | 12.07% | 11.95% | 28.46% | 25.21% | Upgrade
|
| Effective Tax Rate | 34.20% | 36.94% | 78.57% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.