Note Inc.
5243.T · JPX
11/30/2024 | 11/30/2023 | 11/30/2022 | 11/30/2021 | |
|---|---|---|---|---|
| Revenue | ¥3,312,248 | ¥2,777,125 | ¥2,317,088 | ¥1,884,149 |
| % Growth | 19.3% | 19.9% | 23% | – |
| Cost of Goods Sold | ¥201,980 | ¥210,000 | ¥216,445 | ¥244,441 |
| Gross Profit | ¥3,110,268 | ¥2,567,125 | ¥2,100,643 | ¥1,639,708 |
| % Margin | 93.9% | 92.4% | 90.7% | 87% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥3,057,424 | ¥2,937,000 | ¥2,815,000 | ¥2,096,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥10,497 | ¥17,700 | ¥249 |
| Operating Expenses | ¥3,057,424 | ¥2,947,497 | ¥2,832,700 | ¥2,096,249 |
| Operating Income | ¥52,844 | -¥380,222 | -¥732,056 | -¥456,540 |
| % Margin | 1.6% | -13.7% | -31.6% | -24.2% |
| Other Income/Exp. Net | ¥23,310 | -¥32,126 | -¥21,732 | ¥23,066 |
| Pre-Tax Income | ¥76,154 | -¥412,348 | -¥753,788 | -¥433,474 |
| Tax Expense | -¥22,785 | ¥2,495 | ¥2,700 | ¥2,700 |
| Net Income | ¥98,939 | -¥414,843 | -¥756,488 | -¥436,174 |
| % Margin | 3% | -14.9% | -32.6% | -23.1% |
| EPS | 6.44 | -27.5 | -53.11 | -31.96 |
| % Growth | 123.4% | 48.2% | -66.2% | – |
| EPS Diluted | 6.32 | -27.5 | -53.11 | -31.96 |
| Weighted Avg Shares Out | 15,358 | 15,086 | 14,243 | 13,647 |
| Weighted Avg Shares Out Dil | 15,607 | 15,086 | 14,243 | 13,647 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥169 | ¥18 | ¥12 | ¥15 |
| Interest Expense | ¥685 | ¥758 | ¥977 | ¥758 |
| Depreciation & Amortization | ¥9,307 | ¥12,799 | ¥19,549 | ¥13,965 |
| EBITDA | ¥86,146 | -¥398,789 | -¥733,260 | -¥418,750 |
| % Margin | 2.6% | -14.4% | -31.6% | -22.2% |