Agile Media Network Inc.
6573.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥121,486 | ¥85,913 | ¥116,328 | ¥120,000 |
| % Growth | 41.4% | -26.1% | -3.1% | – |
| Cost of Goods Sold | ¥97,112 | ¥78,053 | ¥107,060 | ¥125,000 |
| Gross Profit | ¥24,374 | ¥7,860 | ¥9,268 | -¥5,000 |
| % Margin | 20.1% | 9.1% | 8% | -4.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥31,000 |
| SG&A Expenses | ¥93,281 | ¥82,699 | ¥77,770 | ¥49,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥18,000 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | -¥1,000 |
| Operating Expenses | ¥93,281 | ¥82,699 | ¥77,770 | ¥48,000 |
| Operating Income | -¥68,907 | -¥74,839 | -¥68,502 | -¥53,000 |
| % Margin | -56.7% | -87.1% | -58.9% | -44.2% |
| Other Income/Exp. Net | ¥875 | ¥23,287 | ¥24,085 | -¥29,000 |
| Pre-Tax Income | -¥68,032 | -¥51,552 | -¥44,417 | -¥82,000 |
| Tax Expense | ¥240 | ¥401 | ¥378 | ¥1,000 |
| Net Income | -¥66,154 | -¥49,300 | -¥44,291 | -¥82,000 |
| % Margin | -54.5% | -57.4% | -38.1% | -68.3% |
| EPS | -2 | -1.57 | -1.52 | -3.14 |
| % Growth | -27.4% | -3.3% | 51.6% | – |
| EPS Diluted | -2 | -1.57 | -1.52 | -3.14 |
| Weighted Avg Shares Out | 33,107 | 31,366 | 29,106 | 26,129 |
| Weighted Avg Shares Out Dil | 33,107 | 31,366 | 29,106 | 26,129 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥209 | ¥18 | ¥41 | ¥94 |
| Interest Expense | ¥656 | ¥624 | ¥593 | ¥631 |
| Depreciation & Amortization | ¥1,271 | ¥1,111 | ¥480 | ¥2,429 |
| EBITDA | -¥66,105 | -¥49,819 | -¥43,343 | -¥79,376 |
| % Margin | -54.4% | -58% | -37.3% | -66.1% |