Weathernews Inc.
4825.T · JPX
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥23,506 | ¥22,243 | ¥21,115 | ¥19,651 |
| % Growth | 5.7% | 5.3% | 7.4% | – |
| Cost of Goods Sold | ¥12,632 | ¥12,832 | ¥12,150 | ¥11,472 |
| Gross Profit | ¥10,874 | ¥9,411 | ¥8,964 | ¥8,179 |
| % Margin | 46.3% | 42.3% | 42.5% | 41.6% |
| R&D Expenses | ¥0 | ¥402 | ¥559 | ¥534 |
| G&A Expenses | ¥0 | ¥182 | ¥173 | ¥200 |
| SG&A Expenses | ¥0 | ¥5,738 | ¥5,148 | ¥4,740 |
| Sales & Mktg Exp. | ¥0 | ¥2,021 | ¥2,107 | ¥1,981 |
| Other Operating Expenses | ¥6,357 | ¥1 | ¥1 | ¥1 |
| Operating Expenses | ¥6,357 | ¥6,140 | ¥5,708 | ¥5,275 |
| Operating Income | ¥4,517 | ¥3,271 | ¥3,256 | ¥2,904 |
| % Margin | 19.2% | 14.7% | 15.4% | 14.8% |
| Other Income/Exp. Net | -¥49 | ¥67 | ¥32 | ¥27 |
| Pre-Tax Income | ¥4,468 | ¥3,337 | ¥3,289 | ¥2,932 |
| Tax Expense | ¥1,348 | ¥901 | ¥891 | ¥775 |
| Net Income | ¥3,115 | ¥2,438 | ¥2,398 | ¥2,157 |
| % Margin | 13.3% | 11% | 11.4% | 11% |
| EPS | 140.77 | 110.42 | 108.84 | 98.13 |
| % Growth | 27.5% | 1.5% | 10.9% | – |
| EPS Diluted | 140.47 | 110.14 | 108.55 | 97.87 |
| Weighted Avg Shares Out | 22 | 11 | 11 | 11 |
| Weighted Avg Shares Out Dil | 22 | 11 | 11 | 11 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥6 | ¥2 | ¥1 | ¥1 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥606 | ¥600 | ¥861 | ¥871 |
| EBITDA | ¥5,124 | ¥3,870 | ¥4,117 | ¥3,776 |
| % Margin | 21.8% | 17.4% | 19.5% | 19.2% |