Kusuri No Aoki Holdings Co., Ltd.
3549.T · JPX
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥501 | ¥437 | ¥379 | ¥328 |
| % Growth | 14.8% | 15.3% | 15.4% | – |
| Cost of Goods Sold | ¥369 | ¥319 | ¥273 | ¥239 |
| Gross Profit | ¥133 | ¥118 | ¥106 | ¥90 |
| % Margin | 26.5% | 27% | 28% | 27.3% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥0 | ¥88 | ¥79 | ¥67 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥106 | ¥12 | ¥11 | ¥9 |
| Operating Expenses | ¥106 | ¥100 | ¥91 | ¥76 |
| Operating Income | ¥27 | ¥19 | ¥15 | ¥14 |
| % Margin | 5.3% | 4.3% | 4% | 4.3% |
| Other Income/Exp. Net | -¥1 | ¥1 | ¥1 | ¥1 |
| Pre-Tax Income | ¥25 | ¥20 | ¥17 | ¥15 |
| Tax Expense | ¥8 | ¥7 | ¥4 | ¥5 |
| Net Income | ¥18 | ¥12 | ¥12 | ¥10 |
| % Margin | 3.5% | 2.8% | 3.3% | 3% |
| EPS | 175.42 | 130.1 | 130.3 | 312.03 |
| % Growth | 34.8% | -0.2% | -58.2% | – |
| EPS Diluted | 175.42 | 126.85 | 130.3 | 312.03 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥1 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥13 | ¥12 | ¥12 | ¥9 |
| EBITDA | ¥39 | ¥32 | ¥29 | ¥23 |
| % Margin | 7.8% | 7.3% | 7.6% | 7% |