Agile Media Network Inc.
6573.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥455 | ¥289 | ¥447 | ¥633 |
| % Growth | 57.2% | -35.3% | -29.3% | – |
| Cost of Goods Sold | ¥417 | ¥166 | ¥177 | ¥228 |
| Gross Profit | ¥39 | ¥124 | ¥270 | ¥404 |
| % Margin | 8.6% | 42.7% | 60.4% | 63.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥31 | ¥47 | ¥48 | ¥45 |
| SG&A Expenses | ¥340 | ¥529 | ¥493 | ¥511 |
| Sales & Mktg Exp. | ¥309 | ¥482 | ¥445 | ¥466 |
| Other Operating Expenses | ¥1 | ¥21 | ¥0 | ¥0 |
| Operating Expenses | ¥341 | ¥550 | ¥493 | ¥511 |
| Operating Income | -¥302 | -¥427 | -¥223 | -¥106 |
| % Margin | -66.4% | -147.7% | -49.9% | -16.8% |
| Other Income/Exp. Net | -¥30 | -¥69 | -¥5 | -¥633 |
| Pre-Tax Income | -¥332 | -¥496 | -¥228 | -¥739 |
| Tax Expense | ¥1 | ¥6 | ¥4 | ¥2 |
| Net Income | -¥338 | -¥491 | -¥232 | -¥741 |
| % Margin | -74.2% | -169.9% | -51.8% | -117% |
| EPS | -13.95 | -27.06 | -25.67 | -99.25 |
| % Growth | 48.4% | -5.4% | 74.1% | – |
| EPS Diluted | -13.95 | -27.06 | -25.67 | -99.25 |
| Weighted Avg Shares Out | 24 | 18 | 9 | 7 |
| Weighted Avg Shares Out Dil | 24 | 18 | 9 | 7 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥0 | ¥1 |
| Interest Expense | ¥3 | ¥2 | ¥7 | ¥4 |
| Depreciation & Amortization | ¥5 | ¥27 | ¥10 | ¥10 |
| EBITDA | -¥324 | -¥467 | -¥213 | -¥725 |
| % Margin | -71.3% | -161.4% | -47.6% | -114.6% |