i-mobile Co.,Ltd.
6535.T · JPX
7/31/2025 | 7/31/2024 | 7/31/2023 | 7/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥21,528,000 | ¥18,735,000 | ¥16,426,000 | ¥13,933,000 |
| % Growth | 14.9% | 14.1% | 17.9% | – |
| Cost of Goods Sold | ¥28,000 | ¥32,000 | ¥25,000 | ¥14,000 |
| Gross Profit | ¥21,500,000 | ¥18,703,000 | ¥16,401,000 | ¥13,919,000 |
| % Margin | 99.9% | 99.8% | 99.8% | 99.9% |
| R&D Expenses | ¥0 | ¥29,000 | ¥41,000 | ¥44,000 |
| G&A Expenses | ¥0 | ¥3,736,000 | ¥3,072,000 | ¥2,747,000 |
| SG&A Expenses | ¥17,367,000 | ¥14,688,000 | ¥11,332,000 | ¥9,707,000 |
| Sales & Mktg Exp. | ¥0 | ¥10,952,000 | ¥8,260,000 | ¥6,960,000 |
| Other Operating Expenses | ¥0 | ¥437,000 | ¥1,502,000 | ¥374,000 |
| Operating Expenses | ¥17,367,000 | ¥15,154,000 | ¥12,875,000 | ¥10,125,000 |
| Operating Income | ¥4,133,000 | ¥3,549,000 | ¥3,525,000 | ¥3,793,000 |
| % Margin | 19.2% | 18.9% | 21.5% | 27.2% |
| Other Income/Exp. Net | -¥8,000 | -¥103,000 | -¥115,000 | ¥48,000 |
| Pre-Tax Income | ¥4,125,000 | ¥3,446,000 | ¥3,410,000 | ¥3,842,000 |
| Tax Expense | ¥1,168,000 | ¥1,025,000 | ¥1,006,000 | ¥1,163,000 |
| Net Income | ¥2,957,000 | ¥2,420,000 | ¥2,404,000 | ¥2,678,000 |
| % Margin | 13.7% | 12.9% | 14.6% | 19.2% |
| EPS | 51.4 | 41.99 | 39.92 | 41.67 |
| % Growth | 22.4% | 5.2% | -4.2% | – |
| EPS Diluted | 51.36 | 41.98 | 39.8 | 41.53 |
| Weighted Avg Shares Out | 57,574 | 57,456 | 60,397 | 64,478 |
| Weighted Avg Shares Out Dil | 57,572 | 57,652 | 60,400 | 64,497 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥17,000 | ¥0 | ¥10,000 | ¥49,000 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥230,000 | ¥249,000 | ¥184,000 | ¥170,000 |
| EBITDA | ¥4,363,000 | ¥3,799,000 | ¥3,710,000 | ¥3,963,000 |
| % Margin | 20.3% | 20.3% | 22.6% | 28.4% |