INCLUSIVE Inc.
7078.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥4,897 | ¥5,359 | ¥4,805 | ¥1,744 |
| % Growth | -8.6% | 11.5% | 175.5% | – |
| Cost of Goods Sold | ¥3,007 | ¥3,137 | ¥2,886 | ¥927 |
| Gross Profit | ¥1,891 | ¥2,222 | ¥1,919 | ¥817 |
| % Margin | 38.6% | 41.5% | 39.9% | 46.8% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥264 | ¥251 | ¥251 | ¥132 |
| SG&A Expenses | ¥2,257 | ¥2,317 | ¥2,273 | ¥859 |
| Sales & Mktg Exp. | ¥1,994 | ¥2,065 | ¥2,022 | ¥727 |
| Other Operating Expenses | ¥0 | ¥0 | ¥1 | ¥2 |
| Operating Expenses | ¥2,257 | ¥2,317 | ¥2,274 | ¥861 |
| Operating Income | -¥367 | -¥95 | -¥354 | -¥45 |
| % Margin | -7.5% | -1.8% | -7.4% | -2.6% |
| Other Income/Exp. Net | -¥1,023 | ¥477 | -¥454 | -¥47 |
| Pre-Tax Income | -¥1,389 | ¥383 | -¥808 | -¥91 |
| Tax Expense | -¥55 | ¥66 | ¥100 | ¥18 |
| Net Income | -¥1,078 | ¥314 | -¥871 | -¥116 |
| % Margin | -22% | 5.9% | -18.1% | -6.6% |
| EPS | -107.42 | 31.33 | -89.2 | -14.72 |
| % Growth | -442.9% | 135.1% | -506% | – |
| EPS Diluted | -107.42 | 30.94 | -89.2 | -14.72 |
| Weighted Avg Shares Out | 10 | 10 | 10 | 8 |
| Weighted Avg Shares Out Dil | 10 | 10 | 10 | 8 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥7 | ¥8 | ¥7 | ¥4 |
| Depreciation & Amortization | ¥234 | ¥259 | ¥308 | ¥100 |
| EBITDA | -¥1,148 | ¥649 | -¥493 | ¥13 |
| % Margin | -23.4% | 12.1% | -10.3% | 0.7% |