Weathernews Inc.
4825.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥6,006,000 | ¥6,077,235 | ¥5,819,033 | ¥5,765,766 |
| % Growth | -1.2% | 4.4% | 0.9% | – |
| Cost of Goods Sold | ¥3,233,000 | ¥3,351,556 | ¥3,115,494 | ¥3,070,618 |
| Gross Profit | ¥2,773,000 | ¥2,725,679 | ¥2,703,539 | ¥2,695,148 |
| % Margin | 46.2% | 44.9% | 46.5% | 46.7% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥1,860,000 | ¥1,345,408 | ¥1,243,229 | ¥1,473,444 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥1,000 | ¥0 | ¥0 | ¥998 |
| Operating Expenses | ¥1,861,000 | ¥1,345,408 | ¥1,243,229 | ¥1,474,442 |
| Operating Income | ¥912,000 | ¥1,380,271 | ¥1,460,310 | ¥1,220,706 |
| % Margin | 15.2% | 22.7% | 25.1% | 21.2% |
| Other Income/Exp. Net | ¥2,000 | -¥6,708 | ¥11,887 | ¥12,051 |
| Pre-Tax Income | ¥914,000 | ¥1,373,563 | ¥1,472,197 | ¥1,232,757 |
| Tax Expense | ¥242,000 | ¥409,702 | ¥451,285 | ¥378,651 |
| Net Income | ¥672,000 | ¥959,755 | ¥1,021,210 | ¥854,430 |
| % Margin | 11.2% | 15.8% | 17.5% | 14.8% |
| EPS | 30.32 | 43.34 | 46.09 | 38.53 |
| % Growth | -30% | -6% | 19.6% | – |
| EPS Diluted | 30.31 | 43.27 | 46.03 | 38.51 |
| Weighted Avg Shares Out | 22,171 | 22,144 | 22,158 | 22,175 |
| Weighted Avg Shares Out Dil | 22,171 | 22,182 | 22,186 | 22,185 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥5,011 | ¥3,963 | ¥838 | ¥538 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥151,500 | ¥162,673 | ¥136,849 | ¥153,000 |
| EBITDA | ¥1,064,500 | ¥1,536,235 | ¥1,609,045 | ¥1,374,704 |
| % Margin | 17.7% | 25.3% | 27.7% | 23.8% |