लोडिंग एरर


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)				Feb-23	Feb-24	12 Months	Nov-23	Nov-24

Revenue	0.00	0.00	0.00	10,493.00	11,938.00	14,446.00	8,680.00	11,188.00
% Growth		NA	NA	NA	0.14			0.29

Adjusted EBITDA	0.00	0.00	0.00	802.00	768.00	444.25	578.50	254.75
% Margin	NA	NA	NA	0.08	0.06	0.03	0.07	0.02

Adjusted EBIT	0.00	0.00	0.00	392.00	411.00	127.00	271.00	(13.00)
% Margin	NA	NA	NA	0.04	0.03	0.01	0.03	(0.00)

Adjusted Net Income	0.00	0.00	0.00	209.16	267.30	63.46	189.30	(14.54)
% Margin	NA	NA	NA	0.02	0.02	0.00	0.02	(0.00)

Adjusted Basic EPS	NA	NA	NA	20.36	26.58	6.34	18.80	(1.45)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
JPY	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)				Feb-23	Feb-24	Nov-24	Nov-23	Nov-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	0	0	0	10,493	11,938	14,446	8,680	11,188
% Growth	NA	NA	NA	NA	13.8%			28.9%

Cost of Revenue	0	0	0	(9,126)	(10,486)	(13,191)	(7,598)	(10,303)
Gross Profit	0	0	0	1,367	1,452	1,255	1,082	885
% Revenue	NA	NA	NA	13.0%	12.2%	8.7%	12.5%	7.9%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	0	0	0	(975)	(1,041)	(1,128)	(811)	(898)
Other Inc / (Exp)	0	0	0	580	(296)	(896)	14	(586)
Total Operating Exp	0	0	0	(395)	(1,337)	(2,024)	(797)	(1,484)

Operating Income	0	0	0	972	115	(769)	285	(599)
% Revenue	NA	NA	NA	9.3%	1.0%	-5.3%	3.3%	-5.4%

Interest Expense	0	0	0	(51)	(13)	(23)	(11)	(21)
Pre-tax Income	0	0	0	921	102	(792)	274	(620)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	(293)	(53)	205	(81)	177
Net Income to Company	0	0	0	628	49	(587)	193	(443)
% Margin	NA	NA	NA	6.0%	0.4%	-4.1%	2.2%	-4.0%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	0	0	0	628	49	(587)	193	(443)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	0	0	0	628	49	(587)	193	(443)
% Margin	NA	NA	NA	6.0%	0.4%	-4.1%	2.2%	-4.0%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	0.00	61.14	4.87	(58.48)	19.17	(44.19)
Diluted EPS (Continuing Ops)	0.00	0.00	0.00	59.02	4.79	(58.02)	18.62	(44.19)

WA Basic Shares Out.	0.00	0.00	0.00	10.27	10.06	10.01	10.07	10.03
WA Diluted Shares Out.	0.00	0.00	0.00	10.64	10.37	10.01	10.39	10.03

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	0	0	0	921	102	(792)	274	(620)
Addback: Net Interest Expense	0	0	0	51	13	23	11	21
Addback: Other Non Operating Expenses, Total	0	0	0	(14)	1	17	(9)	7
Addback: Depreciation & Amortization	0	0	0	410	357	317	308	268
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	(1,073)	(8)	(3)	(5)	0
Addback: Asset Writedown	0	0	0	152	309	309	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	355	(6)	573	0	579
Adjusted EBITDA	0	0	0	802	768	444	579	255
% Margin	NA	NA	NA	7.6%	6.4%	3.1%	6.7%	2.3%

Adjusted EBIT	0	0	0	392	411	127	271	(13)
% Margin	NA	NA	NA	3.7%	3.4%	0.9%	3.1%	-0.1%

Adjusted Net Income Reconciliation
Net Income to Company	0	0	0	628	49	(587)	193	(443)
Addback: Unusual Items	0	0	0	(566)	295	879	(5)	579
Less: Tax Benefit of Unusual Items (26%)	0	0	0	147	(77)	(229)	1	(151)
Adjusted Net Income	0	0	0	209	267	63	189	(15)
% Margin	NA	NA	NA	2.0%	2.2%	0.4%	2.2%	-0.1%

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt