Mani, Inc.
7730.T · JPX
8/31/2025 | 8/31/2024 | 8/31/2023 | 8/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥29,968 | ¥28,513 | ¥24,488 | ¥20,416 |
| % Growth | 5.1% | 16.4% | 19.9% | – |
| Cost of Goods Sold | ¥10,650 | ¥10,616 | ¥9,066 | ¥7,841 |
| Gross Profit | ¥19,318 | ¥17,897 | ¥15,422 | ¥12,575 |
| % Margin | 64.5% | 62.8% | 63% | 61.6% |
| R&D Expenses | ¥0 | ¥0 | ¥2,187 | ¥1,560 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥11,124 | ¥6,740 | ¥5,650 | ¥4,533 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥1 | ¥2,765 | ¥340 | ¥318 |
| Operating Expenses | ¥11,125 | ¥9,505 | ¥8,177 | ¥6,411 |
| Operating Income | ¥8,193 | ¥8,392 | ¥7,243 | ¥6,163 |
| % Margin | 27.3% | 29.4% | 29.6% | 30.2% |
| Other Income/Exp. Net | -¥1,106 | ¥32 | ¥775 | ¥1,256 |
| Pre-Tax Income | ¥7,087 | ¥8,424 | ¥8,018 | ¥7,419 |
| Tax Expense | ¥1,920 | ¥2,137 | ¥2,064 | ¥2,129 |
| Net Income | ¥5,167 | ¥6,286 | ¥5,953 | ¥5,290 |
| % Margin | 17.2% | 22% | 24.3% | 25.9% |
| EPS | 52.46 | 63.82 | 60.45 | 53.75 |
| % Growth | -17.8% | 5.6% | 12.5% | – |
| EPS Diluted | 52.46 | 63.82 | 60.45 | 53.75 |
| Weighted Avg Shares Out | 99 | 98 | 98 | 98 |
| Weighted Avg Shares Out Dil | 99 | 98 | 98 | 98 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥240 | ¥206 | ¥194 | ¥112 |
| Interest Expense | ¥3 | ¥6 | ¥2 | ¥2 |
| Depreciation & Amortization | ¥2,471 | ¥2,270 | ¥1,917 | ¥1,745 |
| EBITDA | ¥10,665 | ¥10,699 | ¥9,940 | ¥9,168 |
| % Margin | 35.6% | 37.5% | 40.6% | 44.9% |