Mani, Inc.
7730.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥7,579 | ¥7,470 | ¥7,155 | ¥7,655 |
| % Growth | 1.5% | 4.4% | -6.5% | – |
| Cost of Goods Sold | ¥2,667 | ¥2,714 | ¥2,664 | ¥2,653 |
| Gross Profit | ¥4,913 | ¥4,756 | ¥4,491 | ¥5,002 |
| % Margin | 64.8% | 63.7% | 62.8% | 65.3% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥2,902 | ¥2,792 | ¥2,428 | ¥2,893 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥1 | ¥1 | ¥0 | ¥2 |
| Operating Expenses | ¥2,902 | ¥2,793 | ¥2,428 | ¥2,895 |
| Operating Income | ¥2,011 | ¥1,963 | ¥2,063 | ¥2,107 |
| % Margin | 26.5% | 26.3% | 28.8% | 27.5% |
| Other Income/Exp. Net | -¥602 | -¥210 | -¥98 | ¥198 |
| Pre-Tax Income | ¥1,409 | ¥1,753 | ¥1,965 | ¥2,305 |
| Tax Expense | ¥295 | ¥439 | ¥622 | ¥707 |
| Net Income | ¥1,114 | ¥1,314 | ¥1,342 | ¥1,598 |
| % Margin | 14.7% | 17.6% | 18.8% | 20.9% |
| EPS | 11.3 | 13.34 | 13.62 | 16.23 |
| % Growth | -15.3% | -2.1% | -16.1% | – |
| EPS Diluted | 11.3 | 13.34 | 13.62 | 16.23 |
| Weighted Avg Shares Out | 99 | 99 | 99 | 98 |
| Weighted Avg Shares Out Dil | 99 | 99 | 99 | 98 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥104 | ¥33 | ¥70 | ¥33 |
| Interest Expense | ¥1 | ¥1 | ¥0 | ¥1 |
| Depreciation & Amortization | ¥642 | ¥568 | ¥618 | ¥569 |
| EBITDA | ¥2,653 | ¥2,532 | ¥2,582 | ¥2,677 |
| % Margin | 35% | 33.9% | 36.1% | 35% |