Rebase, Inc.
5138.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥1,926,885 | ¥1,490,080 | ¥1,160,574 | ¥890,244 |
| % Growth | 29.3% | 28.4% | 30.4% | – |
| Cost of Goods Sold | ¥75,659 | ¥57,809 | ¥24,776 | ¥18,448 |
| Gross Profit | ¥1,851,226 | ¥1,432,271 | ¥1,135,798 | ¥871,796 |
| % Margin | 96.1% | 96.1% | 97.9% | 97.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥1,003,000 | ¥640,902 | ¥465,971 | ¥344,722 |
| SG&A Expenses | ¥1,364,163 | ¥1,086,000 | ¥869,000 | ¥657,000 |
| Sales & Mktg Exp. | ¥361,491 | ¥265,072 | ¥182,050 | ¥105,824 |
| Other Operating Expenses | ¥0 | ¥11,157 | ¥11,450 | ¥3,174 |
| Operating Expenses | ¥1,364,163 | ¥1,097,157 | ¥880,450 | ¥660,174 |
| Operating Income | ¥487,063 | ¥335,109 | ¥255,344 | ¥211,618 |
| % Margin | 25.3% | 22.5% | 22% | 23.8% |
| Other Income/Exp. Net | ¥4,781 | ¥1,359 | -¥6,764 | -¥5,096 |
| Pre-Tax Income | ¥491,844 | ¥336,468 | ¥248,580 | ¥206,522 |
| Tax Expense | ¥128,924 | ¥107,683 | ¥90,088 | ¥66,777 |
| Net Income | ¥362,919 | ¥228,784 | ¥158,491 | ¥139,745 |
| % Margin | 18.8% | 15.4% | 13.7% | 15.7% |
| EPS | 78.13 | 49.67 | 36.75 | 34.94 |
| % Growth | 57.3% | 35.2% | 5.2% | – |
| EPS Diluted | 73.62 | 46.46 | 34.15 | 34.94 |
| Weighted Avg Shares Out | 4,645 | 4,606 | 4,313 | 4,000 |
| Weighted Avg Shares Out Dil | 4,930 | 4,907 | 4,641 | 4,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥707 | ¥8 | ¥5 | ¥5 |
| Interest Expense | ¥0 | ¥0 | ¥19 | ¥468 |
| Depreciation & Amortization | ¥37,719 | ¥33,823 | ¥25,773 | ¥9,149 |
| EBITDA | ¥529,563 | ¥370,291 | ¥274,372 | ¥216,140 |
| % Margin | 27.5% | 24.9% | 23.6% | 24.3% |