Macbee Planet,Inc.
7095.T · JPX
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥51,675,000 | ¥39,405,000 | ¥19,589,076 | ¥14,425,397 |
| % Growth | 31.1% | 101.2% | 35.8% | – |
| Cost of Goods Sold | ¥42,438,000 | ¥31,847,000 | ¥15,521,348 | ¥11,775,435 |
| Gross Profit | ¥9,236,000 | ¥7,558,000 | ¥4,067,728 | ¥2,649,962 |
| % Margin | 17.9% | 19.2% | 20.8% | 18.4% |
| R&D Expenses | ¥0 | ¥167,000 | ¥9,000 | ¥22,000 |
| G&A Expenses | ¥4,041,000 | ¥0 | ¥0 | ¥135,000 |
| SG&A Expenses | ¥4,041,000 | ¥3,720,000 | ¥1,739,000 | ¥1,287,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥1,152,000 |
| Other Operating Expenses | ¥25,000 | ¥0 | ¥2,401 | ¥69 |
| Operating Expenses | ¥4,066,000 | ¥3,887,000 | ¥1,905,096 | ¥1,412,239 |
| Operating Income | ¥5,171,000 | ¥3,671,000 | ¥2,162,631 | ¥1,237,722 |
| % Margin | 10% | 9.3% | 11% | 8.6% |
| Other Income/Exp. Net | -¥99,000 | -¥41,000 | ¥6,000 | -¥28,036 |
| Pre-Tax Income | ¥5,072,000 | ¥3,630,000 | ¥2,168,653 | ¥1,209,686 |
| Tax Expense | ¥1,626,000 | ¥1,344,000 | ¥609,738 | ¥456,345 |
| Net Income | ¥3,443,000 | ¥2,282,000 | ¥1,567,000 | ¥760,308 |
| % Margin | 6.7% | 5.8% | 8% | 5.3% |
| EPS | 195.8 | 157.38 | 120.53 | 58.92 |
| % Growth | 24.4% | 30.6% | 104.6% | – |
| EPS Diluted | 195.8 | 157.38 | 116.08 | 56.41 |
| Weighted Avg Shares Out | 14,147 | 14,500 | 13,499 | 13,473 |
| Weighted Avg Shares Out Dil | 14,147 | 14,500 | 13,501 | 13,479 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥22,000 | ¥21,000 | ¥44 | ¥20 |
| Interest Expense | ¥121,000 | ¥28,000 | ¥12,055 | ¥4,293 |
| Depreciation & Amortization | ¥282,000 | ¥508,000 | ¥199,000 | ¥153,467 |
| EBITDA | ¥5,475,000 | ¥4,167,000 | ¥2,362,000 | ¥1,367,448 |
| % Margin | 10.6% | 10.6% | 12.1% | 9.5% |