MEDIA DO Co., Ltd.
3678.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥27,853 | ¥26,011 | ¥26,472 | ¥24,385 |
| % Growth | 7.1% | -1.7% | 8.6% | – |
| Cost of Goods Sold | ¥25,359 | ¥23,712 | ¥23,765 | ¥21,663 |
| Gross Profit | ¥2,494 | ¥2,299 | ¥2,707 | ¥2,722 |
| % Margin | 9% | 8.8% | 10.2% | 11.2% |
| R&D Expenses | ¥0 | ¥0 | ¥24 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥1,748 | ¥1,645 | ¥1,922 | ¥2,128 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥94 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | -¥24 | -¥1 |
| Operating Expenses | ¥1,748 | ¥1,645 | ¥1,922 | ¥2,127 |
| Operating Income | ¥746 | ¥654 | ¥785 | ¥595 |
| % Margin | 2.7% | 2.5% | 3% | 2.4% |
| Other Income/Exp. Net | ¥23 | ¥527 | -¥498 | ¥16 |
| Pre-Tax Income | ¥769 | ¥1,181 | ¥287 | ¥611 |
| Tax Expense | ¥256 | ¥362 | -¥186 | ¥218 |
| Net Income | ¥508 | ¥818 | ¥452 | ¥392 |
| % Margin | 1.8% | 3.1% | 1.7% | 1.6% |
| EPS | 33.48 | 53.99 | 29.78 | 25.84 |
| % Growth | -38% | 81.3% | 15.2% | – |
| EPS Diluted | 33.48 | 53.99 | 29.78 | 25.85 |
| Weighted Avg Shares Out | 15 | 15 | 15 | 15 |
| Weighted Avg Shares Out Dil | 15 | 15 | 15 | 15 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥36 | ¥1 | ¥8 | ¥1 |
| Interest Expense | ¥9 | ¥9 | ¥9 | ¥9 |
| Depreciation & Amortization | ¥296 | ¥295 | ¥335 | ¥332 |
| EBITDA | ¥1,074 | ¥1,486 | ¥632 | ¥926 |
| % Margin | 3.9% | 5.7% | 2.4% | 3.8% |