Jimoty, Inc.
7082.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥475,382 | ¥495,717 | ¥449,350 | ¥427,000 |
| % Growth | -4.1% | 10.3% | 5.2% | – |
| Cost of Goods Sold | ¥39,167 | ¥39,145 | ¥49,894 | ¥49,000 |
| Gross Profit | ¥436,215 | ¥456,572 | ¥399,456 | ¥378,000 |
| % Margin | 91.8% | 92.1% | 88.9% | 88.5% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥159,000 |
| SG&A Expenses | ¥319,340 | ¥298,535 | ¥278,826 | ¥237,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥78,000 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥12,000 |
| Operating Expenses | ¥319,340 | ¥298,535 | ¥278,826 | ¥249,000 |
| Operating Income | ¥116,875 | ¥158,037 | ¥120,630 | ¥129,000 |
| % Margin | 24.6% | 31.9% | 26.8% | 30.2% |
| Other Income/Exp. Net | ¥1,512 | ¥230 | ¥5,283 | ¥1,000 |
| Pre-Tax Income | ¥118,387 | ¥158,267 | ¥125,913 | ¥130,000 |
| Tax Expense | ¥37,779 | ¥9,943 | ¥37,487 | -¥40,000 |
| Net Income | ¥80,607 | ¥148,324 | ¥88,426 | ¥170,000 |
| % Margin | 17% | 29.9% | 19.7% | 39.8% |
| EPS | 8.14 | 14.97 | 17.85 | 34.23 |
| % Growth | -45.6% | -16.1% | -47.9% | – |
| EPS Diluted | 8.14 | 14.97 | 17.85 | 34.23 |
| Weighted Avg Shares Out | 9,905 | 9,905 | 4,953 | 4,966 |
| Weighted Avg Shares Out Dil | 9,905 | 9,905 | 4,953 | 4,966 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,224 | ¥246 | ¥477 | ¥66 |
| Interest Expense | ¥1,154 | ¥890 | ¥162 | ¥195 |
| Depreciation & Amortization | ¥6,868 | ¥7,667 | ¥4,505 | ¥2,750 |
| EBITDA | ¥126,409 | ¥166,824 | ¥130,581 | ¥132,750 |
| % Margin | 26.6% | 33.7% | 29.1% | 31.1% |