Medical Net, Inc.
3645.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,561,001 | ¥1,655,150 | ¥1,508,644 | ¥1,554,000 |
| % Growth | -5.7% | 9.7% | -2.9% | – |
| Cost of Goods Sold | ¥1,054,417 | ¥1,155,954 | ¥1,034,047 | ¥1,020,000 |
| Gross Profit | ¥506,584 | ¥499,196 | ¥474,597 | ¥534,000 |
| % Margin | 32.5% | 30.2% | 31.5% | 34.4% |
| R&D Expenses | ¥0 | ¥0 | ¥11,768 | ¥4,232 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥482,431 | ¥460,664 | ¥450,320 | ¥482,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | -¥2,232 |
| Operating Expenses | ¥482,431 | ¥460,664 | ¥462,088 | ¥484,000 |
| Operating Income | ¥24,153 | ¥38,532 | ¥12,509 | ¥50,000 |
| % Margin | 1.5% | 2.3% | 0.8% | 3.2% |
| Other Income/Exp. Net | ¥27,830 | ¥35,899 | -¥120,577 | ¥16,000 |
| Pre-Tax Income | ¥51,983 | ¥74,431 | -¥108,068 | ¥66,000 |
| Tax Expense | ¥18,163 | -¥4,683 | ¥10,081 | ¥35,000 |
| Net Income | ¥21,599 | ¥77,143 | -¥128,251 | ¥18,000 |
| % Margin | 1.4% | 4.7% | -8.5% | 1.2% |
| EPS | 2.4 | 8.62 | -14.28 | 1.99 |
| % Growth | -72.2% | 160.4% | -817.6% | – |
| EPS Diluted | 2.4 | 8.62 | -14.28 | 1.99 |
| Weighted Avg Shares Out | 8,995 | 8,952 | 8,980 | 9,033 |
| Weighted Avg Shares Out Dil | 8,995 | 8,952 | 8,980 | 9,033 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,529 | ¥488 | ¥1,861 | ¥268 |
| Interest Expense | ¥3,266 | ¥2,609 | ¥3,021 | ¥3,396 |
| Depreciation & Amortization | ¥19,103 | ¥19,015 | ¥21,087 | ¥18,223 |
| EBITDA | ¥74,351 | -¥256,487 | -¥83,961 | ¥70,000 |
| % Margin | 4.8% | -15.5% | -5.6% | 4.5% |