Vizora日本語

Will Smart175A東証グロース情報・通信業FY ending Dec 2025, non-consolidated, J-GAAP

Will Smart FY ending Dec 2025 results

Will Smart brought in ¥805.2M in revenue.

It lost about ¥35 for every ¥100 of sales at the operating level.

Revenue changed +57.0% from the prior year.

What changed from last year

FY ending Dec 2024 → FY ending Dec 2025

Revenue
+57.0%¥512.8M → ¥805.2M
Gross profit
+47.0%¥157.3M → ¥231.2M
Operating income
Loss-¥228M → -¥283.1M
Operating cash flow
Loss-¥182.3M → -¥122.2M
Free cash flow
Loss-¥196.9M → -¥183.7M

Where the money goes

FY ending Dec 2024 → FY ending Dec 2025

Where ¥100 of sales goes

For every ¥100 Will Smart sells, how much goes where, and how much is kept.

FY ending Dec 2025
Cost of sales
¥71
SG&A
¥64
Operating loss
¥35
Net loss
¥52

Annual margin trends

Gross margin28.7%
FY ending Mar 2024: 44.3%44.3%FY ending Dec 2024: 30.7%30.7%FY ending Dec 2025: 28.7%28.7%FY24FY24FY25
Operating margin-35.2%
FY ending Mar 2024: 3.3%3.3%FY ending Dec 2024: -44.5%-44.5%FY ending Dec 2025: -35.2%-35.2%FY24FY24FY25
Net margin-51.6%
FY ending Mar 2024: 2.5%2.5%FY ending Dec 2024: -43.7%-43.7%FY ending Dec 2025: -51.6%-51.6%FY24FY24FY25

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

Sources

Show source documents (2)

  • EDINET (FSA Japan)

    有価証券報告書－第14期(2025/01/01－2025/12/31)

    ID S100XT2X2026-03-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第13期(2024/04/01－2024/12/31)

    ID S100VINB2025-03-28Open

Extracted from XBRL: 40 / 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