Rebase, Inc.
5138.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥1,927 | ¥1,490 | ¥1,161 | ¥890 |
| % Growth | 29.3% | 28.4% | 30.4% | – |
| Cost of Goods Sold | ¥76 | ¥58 | ¥25 | ¥18 |
| Gross Profit | ¥1,851 | ¥1,432 | ¥1,136 | ¥872 |
| % Margin | 96.1% | 96.1% | 97.9% | 97.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥1,003 | ¥641 | ¥466 | ¥345 |
| SG&A Expenses | ¥1,364 | ¥1,086 | ¥869 | ¥657 |
| Sales & Mktg Exp. | ¥361 | ¥265 | ¥182 | ¥106 |
| Other Operating Expenses | ¥0 | ¥11 | ¥11 | ¥3 |
| Operating Expenses | ¥1,364 | ¥1,097 | ¥880 | ¥660 |
| Operating Income | ¥487 | ¥335 | ¥255 | ¥212 |
| % Margin | 25.3% | 22.5% | 22% | 23.8% |
| Other Income/Exp. Net | ¥5 | ¥1 | -¥7 | -¥5 |
| Pre-Tax Income | ¥492 | ¥336 | ¥249 | ¥207 |
| Tax Expense | ¥129 | ¥108 | ¥90 | ¥67 |
| Net Income | ¥363 | ¥229 | ¥158 | ¥140 |
| % 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 | 5 | 5 | 4 | 4 |
| Weighted Avg Shares Out Dil | 5 | 5 | 5 | 4 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥38 | ¥34 | ¥26 | ¥9 |
| EBITDA | ¥530 | ¥370 | ¥274 | ¥216 |
| % Margin | 27.5% | 24.9% | 23.6% | 24.3% |