Note Inc.
5243.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,076,000 | ¥1,013,000 | ¥957,626 | ¥850,368 |
| % Growth | 6.2% | 5.8% | 12.6% | – |
| Cost of Goods Sold | ¥71,000 | ¥67,000 | ¥52,166 | ¥54,493 |
| Gross Profit | ¥1,005,000 | ¥946,000 | ¥905,460 | ¥795,875 |
| % Margin | 93.4% | 93.4% | 94.6% | 93.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥901,000 | ¥928,000 | ¥899,939 | ¥777,319 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥901,000 | ¥928,000 | ¥899,939 | ¥777,319 |
| Operating Income | ¥104,000 | ¥18,147 | ¥5,521 | ¥18,556 |
| % Margin | 9.7% | 1.8% | 0.6% | 2.2% |
| Other Income/Exp. Net | ¥1,000 | ¥11,538 | ¥538 | ¥6,480 |
| Pre-Tax Income | ¥105,000 | ¥29,685 | ¥6,059 | ¥25,036 |
| Tax Expense | -¥37,390 | -¥36,268 | ¥1,081 | -¥26,047 |
| Net Income | ¥142,000 | ¥66,000 | ¥4,977 | ¥51,084 |
| % Margin | 13.2% | 6.5% | 0.5% | 6% |
| EPS | 8.54 | 3.98 | 0.32 | 3.32 |
| % Growth | 114.6% | 1,143.8% | -90.4% | – |
| EPS Diluted | 8.29 | 3.72 | 0.3 | 3.28 |
| Weighted Avg Shares Out | 16,650 | 17,751 | 15,768 | 15,387 |
| Weighted Avg Shares Out Dil | 17,160 | 17,992 | 16,590 | 15,577 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,863 | ¥25 | ¥837 | ¥7 |
| Interest Expense | ¥2,866 | ¥90 | ¥88 | ¥89 |
| Depreciation & Amortization | ¥1,711 | ¥1,500 | ¥1,710 | ¥2,298 |
| EBITDA | ¥108,831 | ¥19,500 | ¥7,858 | ¥27,423 |
| % Margin | 10.1% | 1.9% | 0.8% | 3.2% |