Marvelous Inc.TSE: 7844

Results Briefing Materials for the First Half of Fiscal Year Ending March 31, 2025

· Issued by Marvelous Inc.

Fiscal Year Ending March 2025, First Half (Interim Period)

Results Briefing Materials

Marvelous Inc.

October 31, 2024

Stock Code: 7844 (Prime Market)

Contents

1 Fiscal Year Ending March 2025, First Half (Interim Period) Results Summary

  1. Segment Results and Future Development
  2. Full-YearForecast for the Fiscal Year Ending March 2025
  3. Supplementary Material

Copyright © Marvelous Inc. All rights reserved.

2

Fiscal Year Ending March 2025,

First Half (Interim Period)

Results Summary

Copyright © Marvelous Inc. All rights reserved.

3

Financial Summary for the Fiscal Year Ending March

2025, First Half

  • Sales and profit decreased due to a decrease in sales owing to the lack of release of new core consumer titles in Japan and overseas, the upfront cost associated with the replacement of amusement machines, and a 656 million yen increase in research and development expenses owing to a change in accounting estimates.
  • Foreign exchange losses of 368 million yen was recorded in non-operating expenses due to the impact on foreign currency deposits held in our company owing to the yen's appreciation after the yen's depreciation until 1Q.

1H FY ended March 2024

1H FY ending March 2025

(April-September 2023)

(April-September 2024)

Net sales

13,999

-

12,877

-

Cost of

7,955

-

6,588

-

sales

SGA

4,890

-

5,695

-

expenses

Operating

1,153

8.2%

592

4.6%

profit

Ordinary profit

1,646

11.8%

373

2.9%

Interim profit

1,110

7.9%

78

0.6%

attributable to

owners of parent

Copyright © Marvelous Inc. All rights reserved.

YoY change

-1,121 92.0%

-1,366 82.8%

805 116.5%

-560 51.4%

-1,273 22.7%

-1,031 7.1%

4

Segment Results and Future Development

Copyright © Marvelous Inc. All rights reserved.

5

Operating Results by Segment

(Unit: million yen)

1H FY ended March 2024 1H FY ending March 2025

(April-September 2023) (April-September 2024)

YoY change

(Amount) (%)

Digital Contents

Business

Amusement

Net sales

Business

Audio & Visual

Business

Total

Digital Contents

Business

Amusement

Segment profit

Business

Audio & Visual

Business

Total

Company-level costs, etc.

Operating profit total

8,015

4,271

1,712

13,999

156

1,593

242

1,992

-839

1,153

6,246

4,388

2,242

12,877

104

1,206

170

1,481

-888

592

-1,768 77.9%

  1. 102.7%
  1. 130.9%

-1,121 92.0%

-52 66.7%

-387 75.7%

-71 70.4%

-511 74.3%

-49 105.9%

-560 51.4%

Copyright © Marvelous Inc. All rights reserved.

6

Digital Contents Business [2Q Overview]

  • Sales and profit decreased due to the lack of release of new core consumer titles in Japan and overseas

■ ■ Net sales ■ ■ Segment profit

(Unit: million yen)

8,015

6,246

156

104

1H FY ended

1H FY ending

March 2024

March 2025

1H FY2025

Net sales 6,246million yen

YoY: 77.9%

Segment profit 104 million yen

YoY: 66.7%

BIKKURIMAN

Dolphin Wave

Bo: Path of the Teal Lotus

The Hokkaido Serial Murder Case

The Okhotsk Disappearance

Wonder Collection

(Smartphone/PC)

(Nintendo Switch /PlayStation®5)

~Memories in Ice, Tearful Figurine~

(Smartphone)

(Nintendo Switch /Steam®)

Released in April 2024

Released in October 2022

Released on July 18, 2024

Released on September 12, 2024

Taiwan version released in June 2024

(Japan/Asia regions)

©LOTTE/BIKKURIMAN Project ©Marvelous Inc.

©Marvelous Inc.

© 2024 Squid Shock Studios, Published by Humble Games®, Marvelous Inc.

©G-MODE Corporation/©ARMOR PROJECT ©KADOKAWA

©HONEY PARADE GAMES Inc.

Copyright © Marvelous Inc. All rights reserved.

7

Digital Contents Business [Upcoming Lineup]

FARMAGIA

(Nintendo Switch /PlayStation®5/Steam®)

Scheduled to be released on

November 1, 2024

Steam®: scheduled for release on November 2, 2024

©2024 Marvelous Inc.

Copyright © Marvelous Inc. All rights reserved.

Rune Factory:

Guardians of Azuma

(Nintendo Switch /Steam®)

Scheduled to be released in

spring 2025

©2024 Marvelous Inc.

8

Amusement Business [2Q Overview / Upcoming Lineup]

  • Profit decreased due to expenses in advance for replacement with new machines, etc., although sales increased owing to expansion of overseas development.

■ ■ Net sales ■ ■ Segment profit

(Unit: million yen)

4,388

4,271

1H FY2025

Net sales 4,388 million yen

1,593

1,206

YoY: 102.7%

Segment profit 1,206million yen

1H FY ended

1H FY ending

YoY: 75.7%

March 2024

March 2025

The latest Pokémon amusement

machine

(Kids' amusement machine)

Started operations

in July 2024

©2024 Pokémon. ©1995-2024 Nintendo/Creatures Inc./GAME FREAK inc. Developed by T-ARTS and MARV

ポケットモンスター・ポケモン・Pokémonは任天堂・クリーチャーズ・ゲームフリークの登録商標です。

Pokémon Ga-Olé (Overseas)

(Kids' amusement machine)

Overseas operations since December 2020

©2024 Pokémon. ©1995-2024 Nintendo/Creatures Inc./GAME FREAK inc. Developed by T-ARTS and MARV

TM and ® are trademarks of Nintendo.

TRY CATCH

(Prize machine)

Scheduled to start

operations sequentially

from November 2024

ⒸMarvelous Inc.

Copyright © Marvelous Inc. All rights reserved.

9

Establishment of Asian Bases

  • A subsidiary in Singapore was established in August as the Asian headquarters for the amusement business.
    Preparations are underway to establish a representative office in China aiming to further strengthen overseas operations.

(London, UK)

Marvelous Europe Limited

Newly

established base

(Japan)

Existing base

Marvelous Inc.

G-MODE Corporation

groovesync, inc.

(Los Angeles, USA)

Marvelous USA, Inc.

Marvelous APAC Pte. Ltd.

Date of

August 22, 2024

Establishment

Share capital

65 million yen

Business contents

Sales and operations of

amusement machines, etc.

Location

Republic of Singapore

China

Representative Office

Preparing for establishment

Copyright © Marvelous Inc. All rights reserved.

10