Nakanishi Inc.
7716.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥77,041 | ¥59,692 | ¥48,671 | ¥44,858 |
| % Growth | 29.1% | 22.6% | 8.5% | – |
| Cost of Goods Sold | ¥32,623 | ¥23,600 | ¥17,450 | ¥17,563 |
| Gross Profit | ¥44,418 | ¥36,092 | ¥31,222 | ¥27,295 |
| % Margin | 57.7% | 60.5% | 64.1% | 60.8% |
| R&D Expenses | ¥3,910 | ¥3,241 | ¥3,284 | ¥2,707 |
| G&A Expenses | ¥316 | ¥291 | ¥238 | ¥225 |
| SG&A Expenses | ¥21,879 | ¥16,683 | ¥11,721 | ¥10,138 |
| Sales & Mktg Exp. | ¥5,147 | ¥3,326 | ¥2,283 | ¥1,861 |
| Other Operating Expenses | ¥4,033 | ¥1,904 | ¥828 | ¥700 |
| Operating Expenses | ¥29,822 | ¥21,828 | ¥15,832 | ¥13,545 |
| Operating Income | ¥14,596 | ¥14,252 | ¥15,389 | ¥13,750 |
| % Margin | 18.9% | 23.9% | 31.6% | 30.7% |
| Other Income/Exp. Net | -¥936 | ¥14,512 | ¥1,908 | ¥187 |
| Pre-Tax Income | ¥13,660 | ¥28,808 | ¥17,297 | ¥13,938 |
| Tax Expense | ¥5,081 | ¥5,970 | ¥4,824 | ¥3,834 |
| Net Income | ¥8,578 | ¥22,800 | ¥12,472 | ¥10,103 |
| % Margin | 11.1% | 38.2% | 25.6% | 22.5% |
| EPS | 101.06 | 267.62 | 145.48 | 116.73 |
| % Growth | -62.2% | 84% | 24.6% | – |
| EPS Diluted | 101.05 | 266.87 | 145.11 | 116.47 |
| Weighted Avg Shares Out | 85 | 85 | 86 | 87 |
| Weighted Avg Shares Out Dil | 85 | 85 | 86 | 87 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥989 | ¥591 | ¥102 | ¥79 |
| Interest Expense | ¥67 | ¥13 | ¥3 | ¥3 |
| Depreciation & Amortization | ¥5,863 | ¥3,479 | ¥2,104 | ¥1,862 |
| EBITDA | ¥19,592 | ¥32,300 | ¥19,404 | ¥15,803 |
| % Margin | 25.4% | 54.1% | 39.9% | 35.2% |