Imagineer Co.,Ltd.
4644.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥6,486,155 | ¥5,960,535 | ¥6,640,747 | ¥6,331,381 |
| % Growth | 8.8% | -10.2% | 4.9% | – |
| Cost of Goods Sold | ¥2,389,005 | ¥2,281,408 | ¥2,606,689 | ¥2,340,804 |
| Gross Profit | ¥4,097,150 | ¥3,679,127 | ¥4,034,058 | ¥3,990,577 |
| % Margin | 63.2% | 61.7% | 60.7% | 63% |
| R&D Expenses | ¥747,213 | ¥799,000 | ¥710,814 | ¥371,908 |
| G&A Expenses | ¥1,835,000 | ¥1,877,000 | ¥1,900,000 | ¥1,899,000 |
| SG&A Expenses | ¥3,638,637 | ¥2,533,989 | ¥2,727,209 | ¥2,441,357 |
| Sales & Mktg Exp. | ¥1,056,000 | ¥657,000 | ¥828,000 | ¥543,000 |
| Other Operating Expenses | -¥747,213 | ¥363 | ¥0 | ¥0 |
| Operating Expenses | ¥3,638,637 | ¥3,333,352 | ¥3,438,023 | ¥2,813,265 |
| Operating Income | ¥458,513 | ¥345,775 | ¥596,035 | ¥1,177,312 |
| % Margin | 7.1% | 5.8% | 9% | 18.6% |
| Other Income/Exp. Net | ¥465,712 | ¥311,083 | ¥336,655 | ¥159,977 |
| Pre-Tax Income | ¥924,225 | ¥656,858 | ¥932,689 | ¥1,337,287 |
| Tax Expense | ¥292,866 | ¥235,181 | ¥314,567 | ¥428,298 |
| Net Income | ¥603,027 | ¥416,352 | ¥610,790 | ¥890,912 |
| % Margin | 9.3% | 7% | 9.2% | 14.1% |
| EPS | 62.63 | 43.29 | 63.58 | 92.83 |
| % Growth | 44.7% | -31.9% | -31.5% | – |
| EPS Diluted | 62.63 | 43.29 | 63.58 | 92.83 |
| Weighted Avg Shares Out | 9,629 | 9,618 | 9,607 | 9,597 |
| Weighted Avg Shares Out Dil | 9,629 | 9,618 | 9,607 | 9,597 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥81,127 | ¥44,687 | ¥0 | ¥0 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥21,434 | ¥18,428 | ¥19,326 | ¥20,131 |
| EBITDA | ¥945,660 | ¥364,000 | ¥615,361 | ¥1,197,443 |
| % Margin | 14.6% | 6.1% | 9.3% | 18.9% |