ExaWizards Inc.

4259・Growth Market・Information & Communication

Official website

ExaWizards Inc.

4259・Growth Market・Information & Communication

Official website

ExaWizards Inc.4259

Reference Indicators

Market Cap

708¥100M

P/E (Forecast)

—

P/B

15.3x

Dividend Yield (Forecast)

0.62%

ROE

44.1%

EV/EBITDA

35.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	4,810	5,591	8,384	9,811	11,996
Cost of Sales	1,761	2,455	3,696	4,143	3,994
Gross Profit	3,049	3,135	4,688	5,667	8,002
SG&A Expenses	3,250	3,513	4,993	5,644	6,408
Operating Income	-201	-378	-305	23	1,594
Non-operating Income	159	4	5	11	14
Non-operating Expenses	55	1	30	32	42
Ordinary Income	-97	-375	-330	2	1,566
Extraordinary Income	—	293	75	71	2
Extraordinary Losses	96	6	437	2,579	22
Pre-tax Income	-194	-88	-692	-2,505	1,546
Income Taxes	-19	67	-59	45	-18
Net Income	-137	-141	-610	-2,576	1,533
EBITDA	78	67	325	755	1,969
Gross Margin	63.4%	56.1%	55.9%	57.8%	66.7%
Operating Margin	-4.2%	-6.8%	-3.6%	0.2%	13.3%
ROA	-1.7%	-1.8%	-6.1%	-36.7%	16.2%
ROE	-2.1%	-2.2%	-12.5%	-106.9%	44.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
AIプロダクト事業	4,916	1,866	38.0%
AIソリューションサービス事業	7,080	2,217	31.3%