Weathernews Inc.
4825.T · JPX
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥23,505,624 | ¥22,242,915 | ¥21,114,563 | ¥19,650,943 |
| % Growth | 5.7% | 5.3% | 7.4% | – |
| Cost of Goods Sold | ¥12,631,601 | ¥12,832,169 | ¥12,150,189 | ¥11,471,702 |
| Gross Profit | ¥10,874,023 | ¥9,410,746 | ¥8,964,374 | ¥8,179,241 |
| % Margin | 46.3% | 42.3% | 42.5% | 41.6% |
| R&D Expenses | ¥0 | ¥402,000 | ¥559,000 | ¥534,000 |
| G&A Expenses | ¥0 | ¥182,000 | ¥173,000 | ¥200,000 |
| SG&A Expenses | ¥0 | ¥5,737,549 | ¥5,148,271 | ¥4,740,212 |
| Sales & Mktg Exp. | ¥0 | ¥2,021,000 | ¥2,107,000 | ¥1,981,000 |
| Other Operating Expenses | ¥6,356,724 | ¥640 | ¥898 | ¥690 |
| Operating Expenses | ¥6,356,724 | ¥6,140,189 | ¥5,708,169 | ¥5,274,902 |
| Operating Income | ¥4,517,299 | ¥3,270,555 | ¥3,256,204 | ¥2,904,338 |
| % Margin | 19.2% | 14.7% | 15.4% | 14.8% |
| Other Income/Exp. Net | -¥49,163 | ¥66,673 | ¥32,410 | ¥27,455 |
| Pre-Tax Income | ¥4,468,136 | ¥3,337,228 | ¥3,288,614 | ¥2,931,793 |
| Tax Expense | ¥1,348,257 | ¥900,763 | ¥890,540 | ¥774,621 |
| Net Income | ¥3,115,362 | ¥2,437,820 | ¥2,398,073 | ¥2,157,171 |
| % 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 | 22,131 | 11,044 | 11,017 | 10,992 |
| Weighted Avg Shares Out Dil | 22,178 | 11,073 | 11,046 | 11,021 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥6,131 | ¥2,488 | ¥1,042 | ¥697 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥606,485 | ¥600,318 | ¥860,914 | ¥871,372 |
| EBITDA | ¥5,123,785 | ¥3,870,000 | ¥4,117,118 | ¥3,775,710 |
| % Margin | 21.8% | 17.4% | 19.5% | 19.2% |