unerry,Inc.
5034.T · JPX
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥3,726,133 | ¥2,834,907 | ¥2,076,737 | ¥1,446,325 |
| % Growth | 31.4% | 36.5% | 43.6% | – |
| Cost of Goods Sold | ¥2,260,792 | ¥1,769,339 | ¥1,373,982 | ¥900,486 |
| Gross Profit | ¥1,465,341 | ¥1,065,568 | ¥702,755 | ¥545,839 |
| % Margin | 39.3% | 37.6% | 33.8% | 37.7% |
| R&D Expenses | ¥21,000 | ¥10,000 | ¥763 | ¥4,000 |
| G&A Expenses | ¥100,000 | ¥87,000 | ¥84,000 | ¥82,000 |
| SG&A Expenses | ¥1,152,966 | ¥934,000 | ¥667,000 | ¥470,000 |
| Sales & Mktg Exp. | ¥1,052,000 | ¥847,000 | ¥583,000 | ¥388,000 |
| Other Operating Expenses | -¥20,520 | -¥58,000 | -¥166 | -¥3,145 |
| Operating Expenses | ¥1,153,446 | ¥886,000 | ¥667,597 | ¥470,855 |
| Operating Income | ¥311,895 | ¥179,061 | ¥35,158 | ¥74,984 |
| % Margin | 8.4% | 6.3% | 1.7% | 5.2% |
| Other Income/Exp. Net | ¥3,111 | -¥44,090 | -¥240 | -¥3,217 |
| Pre-Tax Income | ¥315,006 | ¥134,971 | ¥34,918 | ¥71,767 |
| Tax Expense | -¥16,854 | ¥66,704 | ¥25,559 | -¥71,760 |
| Net Income | ¥331,860 | ¥68,266 | ¥9,358 | ¥143,528 |
| % Margin | 8.9% | 2.4% | 0.5% | 9.9% |
| EPS | 89.15 | 18.62 | 2.69 | 45.96 |
| % Growth | 378.8% | 592.2% | -94.1% | – |
| EPS Diluted | 85.33 | 17.7 | 2.49 | 45.96 |
| Weighted Avg Shares Out | 3,722 | 3,665 | 3,474 | 3,123 |
| Weighted Avg Shares Out Dil | 3,889 | 3,857 | 3,758 | 3,123 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥856 | ¥12 | ¥9 | ¥16 |
| Interest Expense | ¥0 | ¥17 | ¥209 | ¥209 |
| Depreciation & Amortization | ¥480 | ¥30 | ¥30 | ¥30 |
| EBITDA | ¥315,006 | ¥135,018 | ¥35,155 | ¥72,005 |
| % Margin | 8.5% | 4.8% | 1.7% | 5% |