Neo Marketing Inc.
4196.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥2,306 | ¥2,098 | ¥2,275 | ¥2,251 |
| % Growth | 9.9% | -7.8% | 1.1% | – |
| Cost of Goods Sold | ¥1,244 | ¥1,144 | ¥1,203 | ¥1,191 |
| Gross Profit | ¥1,062 | ¥954 | ¥1,072 | ¥1,061 |
| % Margin | 46.1% | 45.5% | 47.1% | 47.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥1,051 | ¥921 | ¥740 | ¥729 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥18 | ¥21 | ¥51 |
| Operating Expenses | ¥1,051 | ¥938 | ¥761 | ¥780 |
| Operating Income | ¥11 | ¥16 | ¥312 | ¥280 |
| % Margin | 0.5% | 0.7% | 13.7% | 12.5% |
| Other Income/Exp. Net | -¥3 | ¥166 | ¥2 | -¥454 |
| Pre-Tax Income | ¥8 | ¥182 | ¥313 | -¥174 |
| Tax Expense | -¥19 | ¥35 | ¥115 | ¥107 |
| Net Income | ¥27 | ¥147 | ¥198 | -¥281 |
| % Margin | 1.2% | 7% | 8.7% | -12.5% |
| EPS | 10.76 | 59.51 | 80.5 | -112.35 |
| % Growth | -81.9% | -26.1% | 171.7% | – |
| EPS Diluted | 10.7 | 58.16 | 78.67 | -112.35 |
| Weighted Avg Shares Out | 2 | 3 | 2 | 2 |
| Weighted Avg Shares Out Dil | 2 | 3 | 3 | 2 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥5 | ¥3 | ¥2 | ¥2 |
| Depreciation & Amortization | ¥33 | ¥30 | ¥30 | ¥61 |
| EBITDA | ¥46 | ¥215 | ¥346 | -¥111 |
| % Margin | 2% | 10.2% | 15.2% | -4.9% |