Vision Inc.
9416.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥10,226,816 | ¥9,449,088 | ¥9,237,384 | ¥9,417,376 |
| % Growth | 8.2% | 2.3% | -1.9% | – |
| Cost of Goods Sold | ¥4,445,031 | ¥4,261,797 | ¥4,066,710 | ¥4,029,125 |
| Gross Profit | ¥5,781,785 | ¥5,187,291 | ¥5,170,674 | ¥5,388,251 |
| % Margin | 56.5% | 54.9% | 56% | 57.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥834,989 |
| SG&A Expenses | ¥3,936,477 | ¥3,785,777 | ¥3,668,839 | ¥3,897,989 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥3,063,000 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥442,999 |
| Operating Expenses | ¥3,936,477 | ¥3,785,777 | ¥3,668,839 | ¥4,340,988 |
| Operating Income | ¥1,845,308 | ¥1,401,514 | ¥1,501,835 | ¥1,047,263 |
| % Margin | 18% | 14.8% | 16.3% | 11.1% |
| Other Income/Exp. Net | -¥3,718 | -¥11,568 | ¥3,523 | -¥82,458 |
| Pre-Tax Income | ¥1,841,590 | ¥1,389,946 | ¥1,505,358 | ¥964,805 |
| Tax Expense | ¥614,504 | ¥493,306 | ¥457,840 | ¥458,426 |
| Net Income | ¥1,233,798 | ¥896,640 | ¥1,047,517 | ¥506,379 |
| % Margin | 12.1% | 9.5% | 11.3% | 5.4% |
| EPS | 25.08 | 18.23 | 21.46 | 10.43 |
| % Growth | 37.6% | -15.1% | 105.8% | – |
| EPS Diluted | 25.08 | 18.23 | 21.41 | 10.37 |
| Weighted Avg Shares Out | 49,185 | 48,802 | 48,802 | 49,232 |
| Weighted Avg Shares Out Dil | 49,185 | 48,927 | 48,927 | 49,241 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,739 | ¥191 | ¥1,254 | ¥140 |
| Interest Expense | ¥1,886 | ¥2,035 | ¥1,909 | ¥2,429 |
| Depreciation & Amortization | ¥229,522 | ¥0 | ¥227,488 | ¥233,943 |
| EBITDA | ¥2,073,003 | ¥1,394,877 | ¥1,734,756 | ¥1,281,204 |
| % Margin | 20.3% | 14.8% | 18.8% | 13.6% |