Mani, Inc.
7730.T · JPX
8/31/2025 | 8/31/2024 | 8/31/2023 | 8/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥29,968,000 | ¥28,513,000 | ¥24,488,000 | ¥20,416,000 |
| % Growth | 5.1% | 16.4% | 19.9% | – |
| Cost of Goods Sold | ¥10,650,000 | ¥10,616,000 | ¥9,066,000 | ¥7,841,000 |
| Gross Profit | ¥19,318,000 | ¥17,897,000 | ¥15,422,000 | ¥12,575,000 |
| % Margin | 64.5% | 62.8% | 63% | 61.6% |
| R&D Expenses | ¥0 | ¥0 | ¥2,187,000 | ¥1,560,000 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥11,124,000 | ¥6,740,000 | ¥5,650,000 | ¥4,533,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥1,000 | ¥2,765,000 | ¥340,000 | ¥318,000 |
| Operating Expenses | ¥11,125,000 | ¥9,505,000 | ¥8,177,000 | ¥6,411,000 |
| Operating Income | ¥8,193,000 | ¥8,392,000 | ¥7,243,000 | ¥6,163,000 |
| % Margin | 27.3% | 29.4% | 29.6% | 30.2% |
| Other Income/Exp. Net | -¥1,106,000 | ¥32,000 | ¥775,000 | ¥1,256,000 |
| Pre-Tax Income | ¥7,087,000 | ¥8,424,000 | ¥8,018,000 | ¥7,419,000 |
| Tax Expense | ¥1,920,000 | ¥2,137,000 | ¥2,064,000 | ¥2,129,000 |
| Net Income | ¥5,167,000 | ¥6,286,000 | ¥5,953,000 | ¥5,290,000 |
| % 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 | 98,500 | 98,496 | 98,471 | 98,426 |
| Weighted Avg Shares Out Dil | 98,500 | 98,496 | 98,471 | 98,426 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥240,000 | ¥206,000 | ¥194,000 | ¥112,000 |
| Interest Expense | ¥3,000 | ¥6,000 | ¥2,000 | ¥2,000 |
| Depreciation & Amortization | ¥2,471,000 | ¥2,270,000 | ¥1,917,000 | ¥1,745,000 |
| EBITDA | ¥10,665,000 | ¥10,699,000 | ¥9,940,000 | ¥9,168,000 |
| % Margin | 35.6% | 37.5% | 40.6% | 44.9% |