Magmag, Inc.
4059.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥438,853 | ¥454,935 | ¥475,427 | ¥572,555 |
| % Growth | -3.5% | -4.3% | -17% | – |
| Cost of Goods Sold | ¥154,916 | ¥207,675 | ¥291,012 | ¥303,803 |
| Gross Profit | ¥283,937 | ¥247,260 | ¥184,415 | ¥268,000 |
| % Margin | 64.7% | 54.4% | 38.8% | 46.8% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥40,000 | ¥61,000 | ¥60,000 |
| SG&A Expenses | ¥263,702 | ¥241,000 | ¥262,000 | ¥257,000 |
| Sales & Mktg Exp. | ¥0 | ¥201,000 | ¥201,000 | ¥197,000 |
| Other Operating Expenses | ¥0 | ¥652 | ¥1,341 | ¥2,480 |
| Operating Expenses | ¥263,702 | ¥241,652 | ¥263,341 | ¥259,480 |
| Operating Income | ¥20,235 | ¥5,606 | -¥78,926 | ¥9,271 |
| % Margin | 4.6% | 1.2% | -16.6% | 1.6% |
| Other Income/Exp. Net | -¥5,018 | -¥89,205 | -¥397,106 | ¥2 |
| Pre-Tax Income | ¥15,217 | -¥83,599 | -¥476,032 | ¥9,273 |
| Tax Expense | ¥950 | ¥950 | ¥2,831 | ¥4,432 |
| Net Income | ¥14,267 | -¥84,549 | -¥478,863 | ¥4,840 |
| % Margin | 3.3% | -18.6% | -100.7% | 0.8% |
| EPS | 5.06 | -30.04 | -170.13 | 1.73 |
| % Growth | 116.8% | 82.3% | -9,934.1% | – |
| EPS Diluted | 4.96 | -30.04 | -170.13 | 1.68 |
| Weighted Avg Shares Out | 2,820 | 2,815 | 2,815 | 2,793 |
| Weighted Avg Shares Out Dil | 2,876 | 2,815 | 2,815 | 2,881 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥180 | ¥16 | ¥139 | ¥1 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥1,892 | ¥2,818 | ¥79,868 | ¥47,185 |
| EBITDA | ¥17,108 | -¥80,779 | ¥941 | ¥56,458 |
| % Margin | 3.9% | -17.8% | 0.2% | 9.9% |