Sunny Side Up Group, Inc.
2180.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥5,433,274 | ¥5,659,837 | ¥4,036,507 | ¥6,210,071 |
| % Growth | -4% | 40.2% | -35% | – |
| Cost of Goods Sold | ¥4,080,925 | ¥4,435,017 | ¥2,927,987 | ¥4,800,251 |
| Gross Profit | ¥1,352,349 | ¥1,224,820 | ¥1,108,520 | ¥1,409,820 |
| % Margin | 24.9% | 21.6% | 27.5% | 22.7% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥519,000 | ¥0 | ¥0 |
| SG&A Expenses | ¥735,978 | ¥952,003 | ¥660,803 | ¥713,218 |
| Sales & Mktg Exp. | ¥0 | ¥432,794 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | -¥1 |
| Operating Expenses | ¥735,978 | ¥952,003 | ¥660,803 | ¥713,217 |
| Operating Income | ¥616,371 | ¥272,817 | ¥447,717 | ¥696,603 |
| % Margin | 11.3% | 4.8% | 11.1% | 11.2% |
| Other Income/Exp. Net | ¥115,803 | ¥9,710 | ¥11,851 | -¥6,950 |
| Pre-Tax Income | ¥732,174 | ¥282,527 | ¥459,568 | ¥689,653 |
| Tax Expense | ¥245,707 | ¥196,465 | ¥161,376 | ¥250,049 |
| Net Income | ¥479,668 | ¥85,014 | ¥296,041 | ¥438,603 |
| % Margin | 8.8% | 1.5% | 7.3% | 7.1% |
| EPS | 32.3 | 5.7 | 19.84 | 29.4 |
| % Growth | 466.7% | -71.3% | -32.5% | – |
| EPS Diluted | 32.3 | 5.7 | 19.84 | 29.4 |
| Weighted Avg Shares Out | 14,851 | 14,920 | 14,920 | 14,920 |
| Weighted Avg Shares Out Dil | 14,851 | 14,920 | 14,920 | 14,920 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥3,089 | ¥598 | ¥1,482 | ¥612 |
| Interest Expense | ¥2,375 | ¥2,321 | ¥2,351 | ¥1,912 |
| Depreciation & Amortization | ¥33,543 | ¥33,846 | ¥39,870 | ¥40,500 |
| EBITDA | ¥768,094 | ¥318,695 | ¥501,788 | ¥737,102 |
| % Margin | 14.1% | 5.6% | 12.4% | 11.9% |