Vizora日本語

Image MagicIMAGE MAGIC Inc.7793東証グロースその他製品FY ending Dec 2025, non-consolidated, J-GAAP

Image Magic FY ending Dec 2024 results

Image Magic brought in ¥7.77B in revenue.

Out of every ¥100 of sales, about ¥6 is left as operating profit.

Revenue changed +77.5% from the prior year, operating profit +27.8%.

What changed from last year

FY ending Dec 2023 → FY ending Dec 2024

Revenue
+77.5%¥4.38B → ¥7.77B
Gross profit
+81.5%¥1.63B → ¥2.96B
Operating income
+27.8%¥344.1M → ¥439.8M
Operating cash flow
+39.2%¥425.3M → ¥591.9M
Free cash flow
+116.6%¥96.4M → ¥208.8M

Where the money goes

FY ending Dec 2023 → FY ending Dec 2024

Where ¥100 of sales goes

For every ¥100 Image Magic sells, how much goes where, and how much is kept.

FY ending Dec 2024
Cost of sales
¥62
SG&A
¥32
Operating profit
¥6
Net profit kept
¥3

Annual margin trends

Gross margin38.1%
FY ending Apr 2023: 32.0%32.0%FY ending Dec 2023: 37.3%37.3%FY ending Dec 2024: 38.1%38.1%FY23FY23FY24
Operating margin5.7%
FY ending Apr 2023: 1.3%1.3%FY ending Dec 2023: 7.9%7.9%FY ending Dec 2024: 5.7%5.7%FY23FY23FY24
Net margin3.3%
FY ending Apr 2023: 0.9%0.9%FY ending Dec 2023: 5.0%5.0%FY ending Dec 2024: 3.3%3.3%FY23FY23FY24

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Sources

Show source documents (3)

  • EDINET (FSA Japan)

    有価証券報告書－第31期(2025/01/01－2025/12/31)

    ID S100XVC12026-03-30Open

  • EDINET (FSA Japan)

    有価証券報告書－第30期(2024/01/01－2024/12/31)

    ID S100VIQG2025-03-31Open

  • EDINET (FSA Japan)

    有価証券報告書－第29期(2023/05/01－2023/12/31)

    ID S100T6I12024-03-29Open

Extracted from XBRL: 43 / Derived from other figures: 2

Spotted an error? Report it (corrections keep the original record)

Other periods

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.

Open MarkdownShare on XSave image