Earlyworks Co., Ltd
ELWS · NASDAQ
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | $440,361 | $179,356 | $46,569 | $463,719 |
| % Growth | 145.5% | 285.1% | -90% | – |
| Cost of Goods Sold | $213,259 | $37,583 | $30,502 | $108,380 |
| Gross Profit | $227,103 | $141,773 | $16,066 | $355,339 |
| % Margin | 51.6% | 79% | 34.5% | 76.6% |
| R&D Expenses | $43,252 | $76,082 | $108,824 | $25,754 |
| G&A Expenses | $382,466 | $405,739 | $265,816 | $901,704 |
| SG&A Expenses | $428,209 | $440,095 | $295,671 | $901,704 |
| Sales & Mktg Exp. | $45,743 | $34,356 | $29,855 | $0 |
| Other Operating Expenses | $1,494 | $7,083 | $229 | -$155 |
| Operating Expenses | $472,956 | $523,259 | $404,495 | $927,458 |
| Operating Income | -$245,853 | -$381,486 | -$388,429 | -$572,119 |
| % Margin | -55.8% | -212.7% | -834.1% | -123.4% |
| Other Income/Exp. Net | -$10,844 | $45,147 | -$3,099 | -$1,414 |
| Pre-Tax Income | -$256,697 | -$336,339 | -$391,528 | -$573,533 |
| Tax Expense | $0 | -$188 | -$9,223 | $28,942 |
| Net Income | -$256,697 | -$336,151 | -$382,305 | -$602,475 |
| % Margin | -58.3% | -187.4% | -821% | -129.9% |
| EPS | 0 | -113.84 | -125.6 | -197.93 |
| % Growth | 100% | 9.4% | 36.5% | – |
| EPS Diluted | 0 | -113.84 | -125.6 | -197.93 |
| Weighted Avg Shares Out | 0 | 2,953 | 3,044 | 3,044 |
| Weighted Avg Shares Out Dil | 0 | 2,953 | 3,044 | 3,044 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1,717 | $1,589 | $2,699 | $1,259 |
| Depreciation & Amortization | $2,007 | $1,083 | $779 | $310 |
| EBITDA | -$252,973 | -$333,666 | -$388,050 | -$571,965 |
| % Margin | -57.4% | -186% | -833.3% | -123.3% |