INCLUSIVE Inc.
7078.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥916 | ¥1,036 | ¥1,624 | ¥1,034 |
| % Growth | -11.6% | -36.2% | 57% | – |
| Cost of Goods Sold | ¥620 | ¥692 | ¥941 | ¥639 |
| Gross Profit | ¥296 | ¥344 | ¥683 | ¥395 |
| % Margin | 32.3% | 33.2% | 42% | 38.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥264 | ¥0 |
| SG&A Expenses | ¥484 | ¥532 | ¥618 | ¥553 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥355 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | -¥1 |
| Operating Expenses | ¥484 | ¥532 | ¥618 | ¥552 |
| Operating Income | -¥188 | -¥188 | ¥65 | -¥157 |
| % Margin | -20.6% | -18.2% | 4% | -15.2% |
| Other Income/Exp. Net | ¥25 | -¥2 | -¥1,219 | ¥18 |
| Pre-Tax Income | -¥163 | -¥190 | -¥1,154 | -¥139 |
| Tax Expense | ¥10 | -¥12 | -¥14 | -¥10 |
| Net Income | -¥99 | -¥142 | -¥968 | -¥89 |
| % Margin | -10.9% | -13.7% | -59.6% | -8.6% |
| EPS | -9.89 | -14.14 | -96.42 | -8.86 |
| % Growth | 30.1% | 85.3% | -988.3% | – |
| EPS Diluted | -9.89 | -14.14 | -96.42 | -8.86 |
| Weighted Avg Shares Out | 10 | 10 | 10 | 10 |
| Weighted Avg Shares Out Dil | 10 | 10 | 10 | 10 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥2 | ¥1 | ¥2 | ¥2 |
| Depreciation & Amortization | ¥18 | ¥19 | ¥57 | ¥64 |
| EBITDA | -¥143 | -¥170 | -¥1,097 | -¥94 |
| % Margin | -15.6% | -16.4% | -67.6% | -9.1% |