ELWS
Earlyworks Co., Ltd
Price Chart
No historical data available
Latest Quote
$7.06
+0.57 (+8.87%)
Current Price
| Previous Close | $6.49 |
| Open | $6.45 |
| Day High | $7.36 |
| Day Low | $5.25 |
| Volume | 74,434 |
Stock Information
Note: Financial values converted from JPY to USD
| Shares Outstanding | 3.05M |
| Total Debt | $325K |
| Cash Equivalents | $675K |
| Revenue | $2.76M |
| Net Income | $-1.61M |
| Sector | Technology |
| Industry | Software - Application |
| Market Cap | $21.54M |
| EPS (TTM) | $-0.54 |
| Exchange | NCM |
Recent Price History
No history data available. Data will be fetched automatically.
About Earlyworks Co., Ltd
Earlyworks Co., Ltd operates as a blockchain-based technology company in Japan. The company builds products; delivers services; and develops solutions based on grid ledger system for blockchain technology in various business settings, including advertisement tracking, online visitor management, and sales of non-fungible tokens. It also provides software and system development; and consulting and solution services. The company serves the information technology, metaverse, advertisement, real estate, telecommunication, and entertainment industries. Earlyworks Co., Ltd was incorporated in 2018 and is headquartered in Tokyo, Japan.
đ° Latest News
Crypto Currents: BitGo raises $212.8M in U.S. IPO
TipRanks âĸ 2026-01-24T15:01:11Z
Former FTX EU trading specialists unveil Perpetuals.com, an AI-powered derivatives platform
CoinDesk âĸ 2026-01-20T13:07:00Z
Wall Street Set to Open Higher Thursday as Jobs Data Tops Forecasts
MT Newswires âĸ 2025-07-03T13:10:27ZWall Street Set to Open Lower Wednesday as Jobs Data Misses Forecasts
MT Newswires âĸ 2025-07-02T13:13:21ZUS Futures Subdued as Investors Eye Key Employment Data
MT Newswires âĸ 2025-07-02T12:29:14Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $213,258,663 | $37,582,914 | $30,502,236 | $108,379,683 |
| Cost Of Revenue | $213,258,663 | $37,582,914 | $30,502,236 | $108,379,683 |
| Total Revenue | $440,361,163 | $179,355,651 | $46,568,529 | $463,718,851 |
| Operating Revenue | $440,361,163 | $179,355,651 | $46,568,529 | $463,718,851 |
| Expenses | ||||
| Interest Expense | $1,716,856 | $1,589,399 | $2,699,144 | $1,258,722 |
| Total Expenses | $684,959,405 | $560,842,111 | $434,997,152 | $1,035,837,661 |
| Rent Expense Supplemental | $9,538,362 | $6,349,275 | $6,414,519 | $8,686,495 |
| Other Income Expense | $-10,381,848 | $46,736,691 | $-400,252 | $-155,434 |
| Other Non Operating Income Expenses | $1,159 | $132,317 | $6,864 | $-155,434 |
| Net Non Operating Interest Income Expense | $-1,716,856 | $-1,589,399 | $-2,699,144 | $-1,258,722 |
| Interest Expense Non Operating | $1,716,856 | $1,589,399 | $2,699,144 | $1,258,722 |
| Operating Expense | $471,700,742 | $523,259,197 | $404,494,916 | $927,457,978 |
| Other Operating Expenses | $-1,255,000 | - | - | - |
| Selling And Marketing Expense | $45,743,248 | $34,355,544 | $29,855,131 | $0 |
| General And Administrative Expense | $382,466,127 | $405,739,102 | $265,384,201 | $894,148,316 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Net Interest Income | $-1,716,856 | $-1,589,399 | $-2,699,144 | $-1,258,722 |
| Normalized Income | $-246,313,939 | $-382,708,442 | $-381,907,694 | $-602,474,568 |
| Net Income From Continuing And Discontinued Operation | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Total Operating Income As Reported | $-245,853,242 | $-381,486,460 | $-388,428,623 | $-572,118,810 |
| Net Income Common Stockholders | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Net Income | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Net Income Including Noncontrolling Interests | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Net Income Continuous Operations | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Pretax Income | $-256,696,946 | $-336,339,168 | $-391,528,019 | $-573,532,966 |
| Special Income Charges | $-156,213 | $-61,860 | $-629,195 | $0 |
| Operating Income | $-244,598,242 | $-381,486,460 | $-388,428,623 | $-572,118,810 |
| Gross Profit | $227,102,500 | $141,772,737 | $16,066,293 | $355,339,168 |
| Earnings From Equity Interest | - | - | $0 | $0 |
| Per Share | ||||
| Diluted EPS | - | $-157.70 | $-138.10 | $-217.67 |
| Basic EPS | - | $-157.70 | $-138.10 | $-217.67 |
| Other | ||||
| Tax Effect Of Unusual Items | $0 | $46,604 | $-9,771 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-242,589,966 | $-380,270,821 | $-387,643,148 | $-571,964,736 |
| Total Unusual Items | $-10,383,007 | $46,604,374 | $-407,116 | $0 |
| Total Unusual Items Excluding Goodwill | $-10,383,007 | $46,604,374 | $-407,116 | $0 |
| Reconciled Depreciation | $2,007,117 | $1,083,322 | $778,611 | $309,508 |
| EBITDA (Bullshit earnings) | $-252,972,973 | $-333,666,447 | $-388,050,264 | $-571,964,736 |
| EBIT | $-254,980,090 | $-334,749,769 | $-388,828,875 | $-572,274,244 |
| Diluted NI Availto Com Stockholders | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Tax Provision | $0 | $-188,496 | $-9,222,980 | $28,941,602 |
| Gain On Sale Of Ppe | $-156,213 | $-61,860 | $-629,195 | $0 |
| Gain On Sale Of Security | $-10,226,794 | $46,666,234 | $222,079 | - |
| Other Taxes | $1,494,162 | $7,082,825 | $431,920 | $7,555,945 |
| Research And Development | $43,252,205 | $76,081,726 | $108,823,664 | $25,753,717 |
| Selling General And Administration | $428,209,375 | $440,094,646 | $295,239,332 | $894,148,316 |
| Other Gand A | $209,725,568 | $237,303,179 | $90,086,942 | $82,875,689 |
| Insurance And Claims | $28,103,054 | $26,894,080 | $16,900 | $0 |
| Rent And Landing Fees | $8,529,344 | $5,533,245 | $5,067,643 | $7,104,654 |
| Salaries And Wages | $136,108,161 | $136,008,598 | $170,212,716 | $804,167,973 |
| Diluted Average Shares | - | $2,892,270 | $3,043,880 | $3,043,880 |
| Basic Average Shares | - | $2,892,270 | $2,767,880 | $2,767,880 |
Fetched: 2026-02-02
Balance Sheet (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $63,407,801 | $330,724,747 | $208,514,937 | $590,819,976 |
| Total Assets | $190,500,583 | $575,565,839 | $453,035,235 | $752,051,425 |
| Total Non Current Assets | $47,163,842 | $45,174,877 | $218,352,242 | $13,507,063 |
| Other Non Current Assets | $31,486,253 | $31,486,253 | - | - |
| Non Current Prepaid Assets | $657,740 | $657,740 | $657,740 | $647,740 |
| Goodwill And Other Intangible Assets | $10,620,000 | $0 | - | - |
| Other Intangible Assets | $10,620,000 | - | - | - |
| Current Assets | $143,336,741 | $530,390,962 | $234,682,993 | $738,544,362 |
| Other Current Assets | $153,764 | $84,262 | $1,025,884 | $329,946 |
| Prepaid Assets | $12,447,179 | $11,324,041 | $5,687,806 | $8,536,608 |
| Receivables | $26,356,425 | $81,071,557 | $50,082,910 | $72,259,707 |
| Other Receivables | $17,208,508 | $40,359,303 | - | - |
| Taxes Receivable | $8,276 | $1,732,654 | $43,731,092 | $0 |
| Accounts Receivable | $9,139,641 | $38,979,600 | $6,351,818 | $72,259,707 |
| Allowance For Doubtful Accounts Receivable | $0 | $0 | $0 | $0 |
| Gross Accounts Receivable | $9,139,641 | $38,979,600 | $6,351,818 | $72,259,707 |
| Cash Cash Equivalents And Short Term Investments | $104,379,373 | $437,911,102 | $177,886,393 | $657,418,101 |
| Cash And Cash Equivalents | $104,379,373 | $337,911,102 | $177,886,393 | $657,418,101 |
| Cash Financial | $104,379,373 | $337,911,102 | $177,886,393 | $657,418,101 |
| Non Current Deferred Assets | - | $0 | $212,160,121 | $0 |
| Non Current Deferred Taxes Assets | - | - | - | $0 |
| Debt | ||||
| Total Debt | $51,838,741 | $179,267,250 | $195,538,868 | $69,785,906 |
| Long Term Debt And Capital Lease Obligation | $33,859,000 | $51,838,741 | $68,252,500 | $49,788,868 |
| Long Term Debt | $33,859,000 | $49,063,000 | $68,252,500 | $46,321,500 |
| Current Debt And Capital Lease Obligation | $17,979,741 | $127,428,509 | $127,286,368 | $19,997,038 |
| Current Debt | $15,204,000 | $119,189,500 | $123,819,000 | $11,769,000 |
| Other Current Borrowings | $15,204,000 | $119,189,500 | $123,819,000 | $11,769,000 |
| Net Debt | - | - | $14,185,107 | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $116,472,782 | $244,841,092 | $244,520,298 | $161,231,449 |
| Total Non Current Liabilities Net Minority Interest | $33,859,000 | $51,838,741 | $68,440,996 | $49,855,103 |
| Current Liabilities | $82,613,782 | $193,002,351 | $176,079,302 | $111,376,346 |
| Payables And Accrued Expenses | $64,634,041 | $65,573,842 | $47,395,464 | $91,379,308 |
| Payables | $47,821,917 | $45,776,571 | $28,303,484 | $91,379,308 |
| Other Payable | $20,204,272 | $24,980,992 | $25,813,912 | $52,825,211 |
| Total Tax Payable | $15,450,007 | $2,372,797 | $2,489,572 | $38,554,097 |
| Income Tax Payable | $950,000 | $950,000 | $145,000 | $38,554,097 |
| Accounts Payable | $12,167,638 | $18,422,782 | - | - |
| Non Current Deferred Liabilities | - | $0 | $188,496 | $66,235 |
| Non Current Deferred Taxes Liabilities | - | $0 | $188,496 | $66,235 |
| Current Deferred Liabilities | - | $0 | $1,397,470 | $0 |
| Equity | ||||
| Common Stock Equity | $74,027,801 | $330,724,747 | $208,514,937 | $590,819,976 |
| Total Equity Gross Minority Interest | $74,027,801 | $330,724,747 | $208,514,937 | $590,819,976 |
| Stockholders Equity | $74,027,801 | $330,724,747 | $208,514,937 | $590,819,976 |
| Retained Earnings | $-2,186,452,780 | $-1,929,755,834 | $-1,593,605,162 | $-1,268,330,424 |
| Long Term Equity Investment | - | - | - | $0 |
| Other | ||||
| Ordinary Shares Number | $15,076,900 | $15,076,900 | $15,039,400 | $15,039,400 |
| Share Issued | $15,076,900 | $15,076,900 | $15,039,400 | $15,039,400 |
| Tangible Book Value | $63,407,801 | $330,724,747 | $208,514,937 | $590,819,976 |
| Invested Capital | $123,090,801 | $498,977,247 | $400,586,437 | $648,910,476 |
| Working Capital | $60,722,959 | $337,388,611 | $58,603,691 | $627,168,016 |
| Capital Lease Obligations | $2,775,741 | $11,014,750 | $3,467,368 | $11,695,406 |
| Total Capitalization | $107,886,801 | $379,787,747 | $276,767,437 | $637,141,476 |
| Additional Paid In Capital | $2,210,480,581 | $2,210,480,581 | $1,702,120,099 | $1,524,575,200 |
| Capital Stock | $50,000,000 | $50,000,000 | $100,000,000 | $334,575,200 |
| Common Stock | $50,000,000 | $50,000,000 | $100,000,000 | $334,575,200 |
| Long Term Capital Lease Obligation | $0 | $2,775,741 | $0 | $3,467,368 |
| Current Capital Lease Obligation | $2,775,741 | $8,239,009 | $3,467,368 | $8,228,038 |
| Current Accrued Expenses | $16,812,124 | $19,797,271 | $19,091,980 | $23,575,601 |
| Net PPE | $4,399,849 | $13,030,884 | $5,534,381 | $12,859,323 |
| Accumulated Depreciation | $-3,066,490 | $-2,239,373 | $-1,156,051 | $-377,440 |
| Gross PPE | $7,466,339 | $15,270,257 | $6,690,432 | $13,236,763 |
| Other Properties | $3,471,991 | $11,711,000 | $3,467,368 | $11,641,238 |
| Machinery Furniture Equipment | $3,994,348 | $3,559,257 | $3,223,064 | $1,595,525 |
| Other Short Term Investments | $0 | $100,000,000 | $0 | - |
| Current Deferred Revenue | - | $0 | $1,397,470 | $0 |
| Investments And Advances | - | - | - | $0 |
| Investmentsin Joint Venturesat Cost | - | - | - | $0 |
Fetched: 2026-02-02
Cash Flow Statement (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-223,969,046 | $-394,200,420 | $-401,364,746 | $99,282,318 |
| Operating Activities | ||||
| Operating Cash Flow | $-191,733,955 | $-393,864,227 | $-399,737,207 | $100,266,688 |
| Cash Flow From Continuing Operating Activities | $-191,733,955 | $-393,864,227 | $-399,737,207 | $100,266,688 |
| Operating Gains Losses | $10,419,140 | $-40,714,035 | $386,036 | - |
| Investing Activities | ||||
| Capital Expenditure | $-32,235,091 | $-336,193 | $-1,627,539 | $-984,370 |
| Investing Cash Flow | $87,764,909 | $-100,336,193 | $-1,627,539 | $3,762,358 |
| Cash Flow From Continuing Investing Activities | $87,764,909 | $-100,336,193 | $-1,627,539 | $3,762,358 |
| Net Other Investing Changes | $20,000,000 | - | - | $187,000 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $781,200,000 | $0 | $200,134,000 |
| Financing Cash Flow | $-119,305,000 | $644,854,140 | $-78,410,121 | $189,134,000 |
| Cash Flow From Continuing Financing Activities | $-119,305,000 | $644,854,140 | $-78,410,121 | $189,134,000 |
| Net Common Stock Issuance | $0 | $781,200,000 | $0 | $200,134,000 |
| Common Stock Issuance | $0 | $781,200,000 | $0 | $200,134,000 |
| Net Other Financing Charges | - | $-114,170,860 | $-212,160,121 | - |
| Other | ||||
| Repayment Of Debt | $-119,305,000 | $-24,050,000 | $-16,250,000 | $-11,000,000 |
| Issuance Of Debt | $0 | $0 | $150,000,000 | $0 |
| Interest Paid Supplemental Data | $1,484,085 | $3,329,689 | $2,479,492 | $1,032,588 |
| Income Tax Paid Supplemental Data | $7,951 | - | $22,619,600 | $290,000 |
| End Cash Position | $135,865,626 | $369,397,355 | $177,886,393 | $657,418,101 |
| Beginning Cash Position | $369,397,355 | $177,886,393 | $657,418,101 | $364,255,055 |
| Effect Of Exchange Rate Changes | $-10,257,683 | $40,857,242 | $243,159 | $0 |
| Changes In Cash | $-223,274,046 | $150,653,720 | $-479,774,867 | $293,163,046 |
| Proceeds From Stock Option Exercised | $0 | $1,875,000 | $0 | $0 |
| Net Issuance Payments Of Debt | $-119,305,000 | $-24,050,000 | $133,750,000 | $-11,000,000 |
| Net Long Term Debt Issuance | $-119,305,000 | $-24,050,000 | $133,750,000 | $-11,000,000 |
| Long Term Debt Payments | $-119,305,000 | $-24,050,000 | $-16,250,000 | $-11,000,000 |
| Long Term Debt Issuance | $0 | $0 | $150,000,000 | $0 |
| Net Investment Purchase And Sale | $100,000,000 | $-100,000,000 | $0 | $0 |
| Sale Of Investment | $100,000,000 | $0 | $0 | - |
| Purchase Of Investment | $0 | $-100,000,000 | $0 | $0 |
| Net Intangibles Purchase And Sale | $-31,800,000 | $0 | $0 | - |
| Purchase Of Intangibles | $-31,800,000 | $0 | $0 | - |
| Net PPE Purchase And Sale | $-435,091 | $-336,193 | $-1,627,539 | $-984,370 |
| Purchase Of PPE | $-435,091 | $-336,193 | $-1,627,539 | $-984,370 |
| Change In Working Capital | $52,421,234 | $-19,741,809 | $-18,950,076 | $16,209,254 |
| Change In Other Working Capital | $-7,951 | $17,605,199 | $-56,159,621 | $28,040,174 |
| Change In Other Current Liabilities | $0 | $-696,250 | $-54,168 | $8,366 |
| Change In Other Current Assets | $-230,959 | $935,387 | $-1,325,133 | $-87,296 |
| Change In Payables And Accrued Expense | $-939,801 | $18,186,406 | $-5,574,747 | $24,000,359 |
| Change In Payable | $-939,801 | $18,186,406 | $-5,574,747 | $24,000,359 |
| Change In Account Payable | $-6,255,144 | $12,866,661 | $-4,913,720 | - |
| Change In Prepaid Assets | $-1,123,138 | $-5,636,235 | $2,838,802 | $-4,179,584 |
| Change In Receivables | $54,723,083 | $-50,136,316 | $41,324,791 | $-31,572,765 |
| Changes In Account Receivables | $31,572,288 | $-9,777,013 | $41,324,791 | $-31,572,765 |
| Other Non Cash Items | $115,500 | $231,000 | $231,000 | $244,233 |
| Stock Based Compensation | $0 | $1,616,463 | $0 | $670,000,000 |
| Deferred Tax | $0 | $-188,496 | $122,261 | $15,978,261 |
| Deferred Income Tax | $0 | $-188,496 | $122,261 | $15,978,261 |
| Depreciation Amortization Depletion | $2,007,117 | $1,083,322 | $778,611 | $309,508 |
| Depreciation And Amortization | $2,007,117 | $1,083,322 | $778,611 | $309,508 |
| Depreciation | $2,007,117 | $1,083,322 | $778,611 | $309,508 |
| Gain Loss On Investment Securities | $161,457 | $6,235 | $629,195 | - |
| Net Foreign Currency Exchange Gain Loss | $10,257,683 | $-40,720,270 | $-243,159 | $0 |
| Net Income From Continuing Operations | $-256,696,946 | $-336,150,672 | $-382,305,039 | $-602,474,568 |
| Net Business Purchase And Sale | - | $0 | $0 | $4,559,728 |
| Sale Of Business | - | $0 | $0 | $4,559,728 |
| Change In Tax Payable | - | - | $-57,557,091 | $28,148,718 |
| Change In Income Tax Payable | - | - | $-57,557,091 | $28,148,718 |
| Earnings Losses From Equity Investments | - | - | $0 | $0 |
Fetched: 2026-02-02