Jimoty, Inc.
7082.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥1,774 | ¥1,752 | ¥1,802 | ¥1,711 |
| % Growth | 1.3% | -2.8% | 5.3% | – |
| Cost of Goods Sold | ¥184 | ¥169 | ¥179 | ¥212 |
| Gross Profit | ¥1,590 | ¥1,582 | ¥1,623 | ¥1,499 |
| % Margin | 89.6% | 90.3% | 90.1% | 87.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥941 | ¥857 | ¥792 | ¥706 |
| SG&A Expenses | ¥1,019 | ¥1,073 | ¥1,156 | ¥1,117 |
| Sales & Mktg Exp. | ¥78 | ¥216 | ¥364 | ¥411 |
| Other Operating Expenses | ¥12 | ¥0 | ¥6 | ¥5 |
| Operating Expenses | ¥1,031 | ¥1,073 | ¥1,162 | ¥1,122 |
| Operating Income | ¥560 | ¥509 | ¥461 | ¥377 |
| % Margin | 31.5% | 29.1% | 25.6% | 22% |
| Other Income/Exp. Net | ¥3 | ¥2 | ¥10 | -¥4 |
| Pre-Tax Income | ¥563 | ¥511 | ¥471 | ¥373 |
| Tax Expense | ¥91 | ¥78 | ¥64 | ¥10 |
| Net Income | ¥472 | ¥433 | ¥407 | ¥363 |
| % Margin | 26.6% | 24.7% | 22.6% | 21.2% |
| EPS | 47.74 | 42.37 | 37.62 | 32.63 |
| % Growth | 12.7% | 12.6% | 15.3% | – |
| EPS Diluted | 47.55 | 41.92 | 37.2 | 31.73 |
| Weighted Avg Shares Out | 5 | 5 | 5 | 6 |
| Weighted Avg Shares Out Dil | 5 | 5 | 5 | 6 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥1 | ¥1 | ¥1 | ¥1 |
| Depreciation & Amortization | ¥12 | -¥1 | ¥6 | ¥5 |
| EBITDA | ¥575 | ¥512 | ¥478 | ¥380 |
| % Margin | 32.4% | 29.2% | 26.5% | 22.2% |