Annual income statement for Will Co, fiscal year end - December 31st, JPY millions except per share, conversion factor applied.
2021 December 31st | 2022 December 31st | 2023 December 31st | 2024 December 31st | 2025 December 31st | |
|---|---|---|---|---|---|
| Period Length: | 12 M | 12 M | 12 M | 12 M | 12 M |
| Source: | Yuho | Yuho | Yuho | Yuho | Tanshin |
| Standards: | JAS | JAS | JAS | JAS | — |
| Status: | Final | Final | Final | Final | Final |
| Revenue | |||||
| Total Revenue | 8,681 | 9,469 | 11,552 | 13,213 | 14,880 |
| Cost of Revenue | |||||
| Gross Profit | 1,545 | 1,607 | 1,813 | 2,121 | 2,445 |
| Selling / General / Administrative Expenses | |||||
| Unusual Expense / Income | |||||
| Other Operating Expenses | |||||
| Total Operating Expenses | 7,844 | 8,550 | 10,754 | 12,093 | 13,775 |
| Operating Profit | 837 | 919 | 798 | 1,120 | 1,105 |
| Gain / Loss on Sale of Assets | |||||
| Total Net Non Operating Interest Income / Expense | |||||
| Other Net Non Operating Costs | |||||
| Net Income Before Taxes | 876 | 867 | 730 | 1,019 | 982 |
| Provision for Income Taxes | |||||
| Net Income After Taxes | 578 | 595 | 522 | 710 | 665 |
| Net Income Before Extraordinary Items | |||||
| Net Income | 578 | 595 | 522 | 710 | 665 |
| Adjustments to Net Income | |||||
| Income Available to Common Shareholders Excluding Extraordinary Items | |||||
| Income Available to Common Shareholders Including Extraordinary Items | |||||
| Diluted Net Income | 577 | 594 | 521 | 710 | 664 |
| Diluted Weighted Average Shares | |||||
| Basic EPS Including Extraordinary Items | |||||
| Diluted EPS Including Extraordinary Items | |||||
| Diluted EPS Excluding Extraordinary Items | |||||
| Normalised Income Before Taxes | |||||
| Normalised Income After Taxes | |||||
| Normalised Income Available to Common Shareholders | |||||
| Diluted Normalised EPS | 46.5 | 52.2 | 58.1 | 61.8 | 70.5 |
| Dividends per Share | |||||
| Special Dividends per Share |