Amuse Inc.
4301.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥17,548,000 | ¥22,657,000 | ¥14,299,000 | ¥16,652,000 |
| % Growth | -22.5% | 58.5% | -14.1% | – |
| Cost of Goods Sold | ¥14,867,000 | ¥17,655,000 | ¥12,491,000 | ¥14,320,000 |
| Gross Profit | ¥2,681,000 | ¥5,002,000 | ¥1,808,000 | ¥2,332,000 |
| % Margin | 15.3% | 22.1% | 12.6% | 14% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥729,000 | ¥0 |
| SG&A Expenses | ¥1,280,000 | ¥1,447,000 | ¥1,670,000 | ¥1,615,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥274,000 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥1,000 |
| Operating Expenses | ¥1,280,000 | ¥1,447,000 | ¥1,670,000 | ¥1,616,000 |
| Operating Income | ¥1,401,000 | ¥3,555,000 | ¥138,000 | ¥716,000 |
| % Margin | 8% | 15.7% | 1% | 4.3% |
| Other Income/Exp. Net | ¥52,000 | ¥62,000 | ¥1,343,000 | ¥118,000 |
| Pre-Tax Income | ¥1,453,000 | ¥3,617,000 | ¥1,481,000 | ¥834,000 |
| Tax Expense | ¥428,000 | ¥1,118,000 | ¥518,000 | ¥264,000 |
| Net Income | ¥910,000 | ¥2,348,000 | ¥1,031,000 | ¥456,000 |
| % Margin | 5.2% | 10.4% | 7.2% | 2.7% |
| EPS | 56.21 | 143.79 | 62.08 | 27.53 |
| % Growth | -60.9% | 131.6% | 125.5% | – |
| EPS Diluted | 56.21 | 143.79 | 62.08 | 27.53 |
| Weighted Avg Shares Out | 16,208 | 16,322 | 16,606 | 16,602 |
| Weighted Avg Shares Out Dil | 16,208 | 16,322 | 16,606 | 16,602 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥24,000 | ¥6,000 | ¥15,000 | ¥4,000 |
| Interest Expense | ¥0 | ¥0 | ¥1,000 | ¥1,000 |
| Depreciation & Amortization | ¥181,000 | ¥174,000 | ¥189,000 | ¥150,000 |
| EBITDA | ¥1,634,000 | ¥3,791,000 | -¥1,532,000 | ¥867,000 |
| % Margin | 9.3% | 16.7% | -10.7% | 5.2% |