Marvelous Inc. (TYO:7844)
Japan
· Delayed Price · Currency is JPY 471.00
-13.00 (-2.69%)
At close: Mar 9, 2026
Marvelous Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Revenue | 36,364 | 27,963 | 29,493 | 25,341 | 25,728 | 25,520 | Upgrade
|
| Revenue Growth (YoY) | 27.80% | -5.19% | 16.38% | -1.50% | 0.81% | 0.61% | Upgrade
|
| Cost of Revenue | 23,065 | 15,032 | 17,473 | 13,868 | 12,901 | 12,275 | Upgrade
|
| Gross Profit | 13,299 | 12,931 | 12,020 | 11,473 | 12,827 | 13,245 | Upgrade
|
| Selling, General & Admin | 9,347 | 9,189 | 9,453 | 8,862 | 8,098 | 8,706 | Upgrade
|
| Research & Development | 1,696 | 1,696 | - | - | - | - | Upgrade
|
| Operating Expenses | 11,345 | 11,181 | 9,617 | 9,048 | 8,227 | 8,827 | Upgrade
|
| Operating Income | 1,954 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 | Upgrade
|
| Interest Expense | - | -16 | -1 | -2 | - | -1 | Upgrade
|
| Interest & Investment Income | 166 | 220 | 264 | 184 | 57 | 59 | Upgrade
|
| Currency Exchange Gain (Loss) | 103 | -192 | 391 | 312 | 396 | 76 | Upgrade
|
| Other Non Operating Income (Expenses) | 37 | 36 | 33 | 12 | - | 6 | Upgrade
|
| EBT Excluding Unusual Items | 2,260 | 1,798 | 3,090 | 2,931 | 5,053 | 4,558 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -85 | - | 10 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 4 | - | - | - | - | Upgrade
|
| Asset Writedown | -156 | -156 | -3,658 | - | - | -186 | Upgrade
|
| Other Unusual Items | - | - | -2 | - | 1 | 82 | Upgrade
|
| Pretax Income | 2,115 | 1,646 | -655 | 2,931 | 5,064 | 4,454 | Upgrade
|
| Income Tax Expense | 770 | 827 | -140 | 1,001 | 1,246 | 1,189 | Upgrade
|
| Earnings From Continuing Operations | 1,345 | 819 | -515 | 1,930 | 3,818 | 3,265 | Upgrade
|
| Minority Interest in Earnings | -8 | -1 | -2 | -5 | -1 | - | Upgrade
|
| Net Income | 1,337 | 818 | -517 | 1,925 | 3,817 | 3,265 | Upgrade
|
| Net Income to Common | 1,337 | 818 | -517 | 1,925 | 3,817 | 3,265 | Upgrade
|
| Net Income Growth | - | - | - | -49.57% | 16.91% | 81.69% | Upgrade
|
| Shares Outstanding (Basic) | 61 | 61 | 61 | 60 | 60 | 59 | Upgrade
|
| Shares Outstanding (Diluted) | 61 | 61 | 61 | 60 | 60 | 59 | Upgrade
|
| Shares Change (YoY) | - | 0.07% | 0.16% | 0.10% | 2.89% | 13.44% | Upgrade
|
| EPS (Basic) | 22.07 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 | Upgrade
|
| EPS (Diluted) | 22.07 | 13.50 | -8.54 | 31.85 | 63.22 | 55.64 | Upgrade
|
| EPS Growth | - | - | - | -49.62% | 13.63% | 60.17% | Upgrade
|
| Free Cash Flow | - | -2,273 | 1,097 | 666 | 2,606 | 2,941 | Upgrade
|
| Free Cash Flow Per Share | - | -37.52 | 18.12 | 11.02 | 43.16 | 50.12 | Upgrade
|
| Dividend Per Share | 10.000 | 10.000 | 33.000 | 33.000 | 33.000 | 33.000 | Upgrade
|
| Dividend Growth | -69.70% | -69.70% | - | - | - | - | Upgrade
|
| Gross Margin | - | 46.24% | 40.76% | 45.27% | 49.86% | 51.90% | Upgrade
|
| Operating Margin | 5.37% | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% | Upgrade
|
| Profit Margin | 3.68% | 2.93% | -1.75% | 7.60% | 14.84% | 12.79% | Upgrade
|
| Free Cash Flow Margin | - | -8.13% | 3.72% | 2.63% | 10.13% | 11.52% | Upgrade
|
| EBITDA | 4,043 | 3,567 | 3,858 | 5,200 | 6,062 | 5,656 | Upgrade
|
| EBITDA Margin | - | 12.76% | 13.08% | 20.52% | 23.56% | 22.16% | Upgrade
|
| D&A For EBITDA | 2,089 | 1,817 | 1,455 | 2,775 | 1,462 | 1,238 | Upgrade
|
| EBIT | 1,954 | 1,750 | 2,403 | 2,425 | 4,600 | 4,418 | Upgrade
|
| EBIT Margin | - | 6.26% | 8.15% | 9.57% | 17.88% | 17.31% | Upgrade
|
| Effective Tax Rate | - | 50.24% | - | 34.15% | 24.61% | 26.70% | Upgrade
|
| Advertising Expenses | - | 1,667 | 2,035 | 1,588 | 1,390 | 1,645 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.