Create Medic Co., Ltd.
5187.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥13,030 | ¥12,585 | ¥12,327 | ¥11,699 |
| % Growth | 3.5% | 2.1% | 5.4% | – |
| Cost of Goods Sold | ¥7,326 | ¥7,107 | ¥6,931 | ¥6,438 |
| Gross Profit | ¥5,704 | ¥5,478 | ¥5,375 | ¥5,260 |
| % Margin | 43.8% | 43.5% | 43.6% | 45% |
| R&D Expenses | ¥835 | ¥850 | ¥882 | ¥786 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥5,011 | ¥3,825 | ¥3,755 | ¥3,608 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | -¥834 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥5,012 | ¥4,675 | ¥4,637 | ¥4,393 |
| Operating Income | ¥692 | ¥803 | ¥738 | ¥867 |
| % Margin | 5.3% | 6.4% | 6% | 7.4% |
| Other Income/Exp. Net | ¥394 | ¥101 | ¥122 | ¥99 |
| Pre-Tax Income | ¥1,087 | ¥904 | ¥863 | ¥966 |
| Tax Expense | ¥246 | ¥750 | ¥381 | ¥305 |
| Net Income | ¥841 | ¥154 | ¥482 | ¥660 |
| % Margin | 6.5% | 1.2% | 3.9% | 5.6% |
| EPS | 95.31 | 16.92 | 53 | 72.61 |
| % Growth | 463.3% | -68.1% | -27% | – |
| EPS Diluted | 95.31 | 16.92 | 53 | 72.61 |
| Weighted Avg Shares Out | 9 | 9 | 9 | 9 |
| Weighted Avg Shares Out Dil | 9 | 9 | 9 | 9 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥34 | ¥29 | ¥37 | ¥37 |
| Interest Expense | ¥11 | ¥11 | ¥7 | ¥6 |
| Depreciation & Amortization | ¥637 | ¥588 | ¥605 | ¥462 |
| EBITDA | ¥1,734 | ¥1,503 | ¥1,475 | ¥1,434 |
| % Margin | 13.3% | 11.9% | 12% | 12.3% |