Lion Corporation
4912.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥412,943 | ¥402,767 | ¥389,869 | ¥366,234 |
| % Growth | 2.5% | 3.3% | 6.5% | – |
| Cost of Goods Sold | ¥224,159 | ¥222,168 | ¥215,263 | ¥187,129 |
| Gross Profit | ¥188,784 | ¥180,599 | ¥174,606 | ¥179,105 |
| % Margin | 45.7% | 44.8% | 44.8% | 48.9% |
| R&D Expenses | ¥0 | ¥11,217 | ¥11,077 | ¥11,180 |
| G&A Expenses | ¥162,450 | ¥160,465 | ¥151,046 | ¥148,181 |
| SG&A Expenses | ¥162,450 | ¥149,248 | ¥151,046 | ¥148,181 |
| Sales & Mktg Exp. | ¥0 | -¥11,217 | ¥0 | ¥0 |
| Other Operating Expenses | ¥2 | -¥371 | -¥11,076 | -¥11,435 |
| Operating Expenses | ¥162,452 | ¥160,094 | ¥151,047 | ¥147,926 |
| Operating Income | ¥26,332 | ¥19,430 | ¥28,843 | ¥31,178 |
| % Margin | 6.4% | 4.8% | 7.4% | 8.5% |
| Other Income/Exp. Net | ¥5,917 | ¥2,945 | ¥2,448 | ¥2,911 |
| Pre-Tax Income | ¥32,249 | ¥22,375 | ¥31,292 | ¥34,089 |
| Tax Expense | ¥8,177 | ¥5,687 | ¥8,182 | ¥8,657 |
| Net Income | ¥21,197 | ¥14,624 | ¥21,939 | ¥23,759 |
| % Margin | 5.1% | 3.6% | 5.6% | 6.5% |
| EPS | 76.41 | 51.42 | 77.04 | 81.72 |
| % Growth | 48.6% | -33.3% | -5.7% | – |
| EPS Diluted | 76.41 | 51.35 | 76.91 | 81.59 |
| Weighted Avg Shares Out | 277 | 284 | 285 | 291 |
| Weighted Avg Shares Out Dil | 277 | 285 | 285 | 291 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,748 | ¥1,106 | ¥804 | ¥817 |
| Interest Expense | ¥807 | ¥843 | ¥179 | ¥136 |
| Depreciation & Amortization | ¥21,162 | ¥20,201 | ¥17,665 | ¥14,252 |
| EBITDA | ¥49,551 | ¥43,419 | ¥47,313 | ¥46,062 |
| % Margin | 12% | 10.8% | 12.1% | 12.6% |