IPS, Inc.
4390.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥15,264,000 | ¥14,117,000 | ¥12,346,000 | ¥10,728,000 |
| % Growth | 8.1% | 14.3% | 15.1% | – |
| Cost of Goods Sold | ¥6,988,000 | ¥7,039,000 | ¥6,513,000 | ¥6,610,000 |
| Gross Profit | ¥8,276,000 | ¥7,078,000 | ¥5,833,000 | ¥4,118,000 |
| % Margin | 54.2% | 50.1% | 47.2% | 38.4% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥3,861,000 | ¥3,183,000 | ¥2,521,000 | ¥1,662,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥1,000 | ¥0 | ¥0 |
| Operating Expenses | ¥3,861,000 | ¥3,184,000 | ¥2,521,000 | ¥1,662,000 |
| Operating Income | ¥4,415,000 | ¥3,894,000 | ¥3,311,000 | ¥2,456,000 |
| % Margin | 28.9% | 27.6% | 26.8% | 22.9% |
| Other Income/Exp. Net | -¥373,000 | ¥531,000 | ¥155,000 | ¥450,000 |
| Pre-Tax Income | ¥4,042,000 | ¥4,425,000 | ¥3,466,000 | ¥2,906,000 |
| Tax Expense | ¥605,000 | ¥888,000 | ¥911,000 | ¥779,000 |
| Net Income | ¥2,544,000 | ¥2,835,000 | ¥2,292,000 | ¥1,888,000 |
| % Margin | 16.7% | 20.1% | 18.6% | 17.6% |
| EPS | 197.1 | 225.08 | 184.44 | 152.35 |
| % Growth | -12.4% | 22% | 21.1% | – |
| EPS Diluted | 192.82 | 215.71 | 175.43 | 144.99 |
| Weighted Avg Shares Out | 12,907 | 12,598 | 12,426 | 12,393 |
| Weighted Avg Shares Out Dil | 13,194 | 13,142 | 13,065 | 13,022 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥221,000 | ¥110,000 | ¥82,000 | ¥25,000 |
| Interest Expense | ¥400,000 | ¥378,000 | ¥125,000 | ¥14,000 |
| Depreciation & Amortization | ¥998,000 | ¥555,000 | ¥449,000 | ¥377,000 |
| EBITDA | ¥5,442,000 | ¥5,357,000 | ¥3,761,000 | ¥3,297,000 |
| % Margin | 35.7% | 37.9% | 30.5% | 30.7% |