J-Stream Inc.
4308.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥11,800,312 | ¥11,266,304 | ¥12,501,233 | ¥12,409,438 |
| % Growth | 4.7% | -9.9% | 0.7% | – |
| Cost of Goods Sold | ¥7,259,455 | ¥7,174,198 | ¥7,514,135 | ¥7,094,459 |
| Gross Profit | ¥4,540,857 | ¥4,092,106 | ¥4,987,098 | ¥5,314,979 |
| % Margin | 38.5% | 36.3% | 39.9% | 42.8% |
| R&D Expenses | ¥0 | ¥39,000 | ¥68,000 | ¥64,000 |
| G&A Expenses | ¥3,173,000 | ¥3,138,000 | ¥0 | ¥3,004,000 |
| SG&A Expenses | ¥3,624,374 | ¥3,525,000 | ¥3,255,979 | ¥3,258,000 |
| Sales & Mktg Exp. | ¥451,000 | ¥387,000 | ¥0 | ¥254,000 |
| Other Operating Expenses | ¥0 | -¥38,499 | ¥38 | -¥61,534 |
| Operating Expenses | ¥3,624,374 | ¥3,525,501 | ¥3,324,017 | ¥3,260,466 |
| Operating Income | ¥916,483 | ¥566,605 | ¥1,663,080 | ¥2,054,512 |
| % Margin | 7.8% | 5% | 13.3% | 16.6% |
| Other Income/Exp. Net | ¥35,146 | ¥16,910 | -¥216,921 | -¥3,216 |
| Pre-Tax Income | ¥951,629 | ¥583,515 | ¥1,446,159 | ¥2,051,296 |
| Tax Expense | ¥337,380 | ¥222,814 | ¥496,230 | ¥659,696 |
| Net Income | ¥550,857 | ¥298,276 | ¥873,059 | ¥1,309,342 |
| % Margin | 4.7% | 2.6% | 7% | 10.6% |
| EPS | 22.15 | 12 | 35.11 | 52.66 |
| % Growth | 84.6% | -65.8% | -33.3% | – |
| EPS Diluted | 22.15 | 12 | 35.11 | 52.66 |
| Weighted Avg Shares Out | 24,866 | 24,866 | 24,866 | 24,866 |
| Weighted Avg Shares Out Dil | 24,866 | 24,866 | 24,866 | 24,866 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥21,096 | ¥16,053 | ¥11,304 | ¥3 |
| Interest Expense | ¥1,372 | ¥2,036 | ¥3,339 | ¥3,785 |
| Depreciation & Amortization | ¥811,293 | ¥794,338 | ¥658,001 | ¥620,272 |
| EBITDA | ¥1,764,296 | ¥1,379,889 | ¥2,107,501 | ¥2,675,353 |
| % Margin | 15% | 12.2% | 16.9% | 21.6% |