WILLs Inc.
4482.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,945 | ¥1,581 | ¥841 | ¥1,449 |
| % Growth | 23.1% | 87.9% | -41.9% | – |
| Cost of Goods Sold | ¥1,138 | ¥773 | ¥442 | ¥739 |
| Gross Profit | ¥808 | ¥807 | ¥399 | ¥710 |
| % Margin | 41.5% | 51.1% | 47.4% | 49% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥151 |
| SG&A Expenses | ¥393 | ¥339 | ¥340 | ¥422 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥271 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥30 |
| Operating Expenses | ¥393 | ¥339 | ¥340 | ¥452 |
| Operating Income | ¥415 | ¥468 | ¥59 | ¥258 |
| % Margin | 21.3% | 29.6% | 7% | 17.8% |
| Other Income/Exp. Net | ¥2 | -¥2 | -¥1 | -¥23 |
| Pre-Tax Income | ¥417 | ¥466 | ¥58 | ¥235 |
| Tax Expense | ¥153 | ¥149 | ¥23 | ¥91 |
| Net Income | ¥264 | ¥317 | ¥35 | ¥143 |
| % Margin | 13.6% | 20.1% | 4.1% | 9.9% |
| EPS | 13.05 | 15.69 | 1.7 | 6.98 |
| % Growth | -16.8% | 822.9% | -75.6% | – |
| EPS Diluted | 13.05 | 15.69 | 1.7 | 6.98 |
| Weighted Avg Shares Out | 20 | 20 | 20 | 21 |
| Weighted Avg Shares Out Dil | 20 | 20 | 20 | 21 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2 | ¥0 | ¥1 | ¥0 |
| Interest Expense | ¥0 | ¥1 | ¥1 | ¥1 |
| Depreciation & Amortization | ¥36 | ¥35 | ¥29 | ¥28 |
| EBITDA | ¥453 | ¥502 | ¥89 | ¥286 |
| % Margin | 23.3% | 31.8% | 10.6% | 19.8% |