Mani, Inc.
7730.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥7,579,000 | ¥7,470,000 | ¥7,155,000 | ¥7,655,000 |
| % Growth | 1.5% | 4.4% | -6.5% | – |
| Cost of Goods Sold | ¥2,666,500 | ¥2,714,000 | ¥2,664,000 | ¥2,653,000 |
| Gross Profit | ¥4,912,500 | ¥4,756,000 | ¥4,491,000 | ¥5,002,000 |
| % 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 | ¥2,901,500 | ¥2,792,000 | ¥2,428,000 | ¥2,893,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥500 | ¥1,000 | ¥0 | ¥2,000 |
| Operating Expenses | ¥2,902,000 | ¥2,793,000 | ¥2,428,000 | ¥2,895,000 |
| Operating Income | ¥2,010,500 | ¥1,963,000 | ¥2,063,000 | ¥2,107,000 |
| % Margin | 26.5% | 26.3% | 28.8% | 27.5% |
| Other Income/Exp. Net | -¥602,000 | -¥210,000 | -¥98,000 | ¥198,000 |
| Pre-Tax Income | ¥1,408,500 | ¥1,753,000 | ¥1,965,000 | ¥2,305,000 |
| Tax Expense | ¥295,000 | ¥439,000 | ¥622,000 | ¥707,000 |
| Net Income | ¥1,113,500 | ¥1,314,000 | ¥1,342,000 | ¥1,598,000 |
| % 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 | 98,503 | 98,504 | 98,503 | 98,489 |
| Weighted Avg Shares Out Dil | 98,503 | 98,504 | 98,503 | 98,489 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥104,000 | ¥33,000 | ¥70,000 | ¥33,000 |
| Interest Expense | ¥1,000 | ¥1,000 | ¥0 | ¥1,000 |
| Depreciation & Amortization | ¥642,000 | ¥567,500 | ¥618,000 | ¥569,000 |
| EBITDA | ¥2,653,000 | ¥2,531,500 | ¥2,582,000 | ¥2,676,500 |
| % Margin | 35% | 33.9% | 36.1% | 35% |