Silver Egg Technology Co., Ltd.
3961.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥1,229 | ¥1,257 | ¥1,241 | ¥1,209 |
| % Growth | -2.2% | 1.3% | 2.6% | – |
| Cost of Goods Sold | ¥251 | ¥271 | ¥273 | ¥254 |
| Gross Profit | ¥979 | ¥986 | ¥1,241 | ¥1,209 |
| % Margin | 79.6% | 78.4% | 100% | 100% |
| R&D Expenses | ¥55 | ¥42 | ¥36 | ¥10 |
| G&A Expenses | ¥412 | ¥397 | ¥48 | ¥301 |
| SG&A Expenses | ¥412 | ¥397 | ¥1,088 | ¥301 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥1,040 | ¥0 |
| Other Operating Expenses | ¥446 | ¥451 | ¥24 | ¥681 |
| Operating Expenses | ¥913 | ¥891 | ¥1,148 | ¥992 |
| Operating Income | ¥66 | ¥96 | ¥100 | ¥218 |
| % Margin | 5.4% | 7.6% | 8% | 18% |
| Other Income/Exp. Net | -¥15 | -¥9 | -¥20 | ¥45 |
| Pre-Tax Income | ¥51 | ¥86 | ¥80 | ¥262 |
| Tax Expense | ¥20 | ¥27 | ¥20 | ¥60 |
| Net Income | ¥30 | ¥59 | ¥123 | ¥203 |
| % Margin | 2.5% | 4.7% | 9.9% | 16.8% |
| EPS | 10.21 | 19.92 | 41.46 | 68.32 |
| % Growth | -48.7% | -52% | -39.3% | – |
| EPS Diluted | 10.21 | 19.89 | 41.41 | 68.18 |
| Weighted Avg Shares Out | 3 | 3 | 3 | 3 |
| Weighted Avg Shares Out Dil | 3 | 3 | 3 | 3 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥28 | ¥30 | ¥19 | ¥13 |
| EBITDA | ¥94 | ¥125 | ¥99 | ¥231 |
| % Margin | 7.6% | 10% | 8% | 19.1% |