Adways Inc.
2489.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥12,684,500 | ¥13,524,048 | ¥13,415,621 | ¥12,930,069 |
| % Growth | -6.2% | 0.8% | 3.8% | – |
| Cost of Goods Sold | ¥2,333,218 | ¥2,573,255 | ¥2,609,326 | ¥2,318,388 |
| Gross Profit | ¥10,351,281 | ¥10,950,793 | ¥10,806,295 | ¥10,611,681 |
| % Margin | 81.6% | 81% | 80.6% | 82.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥60,907 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥0 | ¥0 | ¥0 | ¥8,825,457 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥10,184,895 | ¥10,029,255 | ¥9,135,237 | -¥3,679 |
| Operating Expenses | ¥10,184,895 | ¥10,029,255 | ¥9,135,237 | ¥8,882,684 |
| Operating Income | ¥166,387 | ¥921,538 | ¥1,671,057 | ¥1,728,997 |
| % Margin | 1.3% | 6.8% | 12.5% | 13.4% |
| Other Income/Exp. Net | -¥32,323 | ¥665,197 | ¥2,505,036 | ¥419,236 |
| Pre-Tax Income | ¥134,064 | ¥1,586,735 | ¥4,176,093 | ¥2,148,233 |
| Tax Expense | ¥572,936 | ¥664,191 | ¥1,581,812 | ¥658,948 |
| Net Income | -¥473,463 | ¥966,139 | ¥2,536,978 | ¥1,372,122 |
| % Margin | -3.7% | 7.1% | 18.9% | 10.6% |
| EPS | -12.11 | 25.07 | 63.49 | 35.38 |
| % Growth | -148.3% | -60.5% | 79.5% | – |
| EPS Diluted | -12.11 | 25.07 | 63.43 | 35.32 |
| Weighted Avg Shares Out | 39,097 | 38,534 | 39,961 | 38,787 |
| Weighted Avg Shares Out Dil | 39,097 | 38,534 | 39,997 | 38,844 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥20,833 | ¥16,848 | ¥10,848 | ¥1,179 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥236,079 | ¥228,903 | -¥2,016,978 | ¥213,026 |
| EBITDA | ¥402,466 | ¥1,150,442 | -¥345,921 | ¥2,361,261 |
| % Margin | 3.2% | 8.5% | -2.6% | 18.3% |