MEDIA DO Co., Ltd.
3678.T · JPX
2/28/2025 | 2/28/2024 | 2/28/2023 | 2/28/2022 | |
|---|---|---|---|---|
| Revenue | ¥101,914 | ¥94,036 | ¥101,667 | ¥104,722 |
| % Growth | 8.4% | -7.5% | -2.9% | – |
| Cost of Goods Sold | ¥91,484 | ¥83,182 | ¥90,705 | ¥94,848 |
| Gross Profit | ¥10,430 | ¥10,854 | ¥10,962 | ¥9,874 |
| % Margin | 10.2% | 11.5% | 10.8% | 9.4% |
| R&D Expenses | ¥24 | ¥51 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥5,871 |
| SG&A Expenses | ¥7,954 | ¥8,086 | ¥7,785 | ¥6,343 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥472 |
| Other Operating Expenses | -¥24 | ¥651 | ¥783 | ¥720 |
| Operating Expenses | ¥7,954 | ¥8,788 | ¥8,568 | ¥7,063 |
| Operating Income | ¥2,476 | ¥2,066 | ¥2,393 | ¥2,811 |
| % Margin | 2.4% | 2.2% | 2.4% | 2.7% |
| Other Income/Exp. Net | -¥594 | -¥1,628 | -¥864 | -¥448 |
| Pre-Tax Income | ¥1,882 | ¥438 | ¥1,529 | ¥2,363 |
| Tax Expense | ¥512 | ¥823 | ¥545 | ¥865 |
| Net Income | ¥1,364 | -¥319 | ¥1,057 | ¥1,576 |
| % Margin | 1.3% | -0.3% | 1% | 1.5% |
| EPS | 90.04 | -21.06 | 68.35 | 99.7 |
| % Growth | 527.5% | -130.8% | -31.4% | – |
| EPS Diluted | 90.04 | -21.06 | 68.34 | 99.63 |
| Weighted Avg Shares Out | 15 | 15 | 15 | 16 |
| Weighted Avg Shares Out Dil | 15 | 15 | 15 | 16 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥37 | ¥26 | ¥27 | ¥10 |
| Interest Expense | ¥35 | ¥31 | ¥32 | ¥31 |
| Depreciation & Amortization | ¥1,314 | ¥1,327 | ¥1,474 | ¥1,115 |
| EBITDA | ¥3,234 | ¥1,797 | ¥3,039 | ¥3,510 |
| % Margin | 3.2% | 1.9% | 3% | 3.4% |