Vision Inc.
9416.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥36 | ¥32 | ¥25 | ¥18 |
| % Growth | 11.7% | 24.8% | 40.8% | – |
| Cost of Goods Sold | ¥15 | ¥14 | ¥13 | ¥9 |
| Gross Profit | ¥21 | ¥18 | ¥12 | ¥9 |
| % Margin | 57.9% | 56% | 48.4% | 49.8% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥12 | ¥11 | ¥8 | ¥7 |
| SG&A Expenses | ¥15 | ¥14 | ¥10 | ¥8 |
| Sales & Mktg Exp. | ¥3 | ¥3 | ¥2 | ¥1 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥15 | ¥14 | ¥10 | ¥8 |
| Operating Income | ¥5 | ¥4 | ¥2 | ¥1 |
| % Margin | 15.1% | 13.5% | 9.5% | 6.1% |
| Other Income/Exp. Net | -¥0 | ¥0 | -¥0 | ¥0 |
| Pre-Tax Income | ¥5 | ¥4 | ¥2 | ¥1 |
| Tax Expense | ¥2 | ¥1 | ¥1 | ¥0 |
| Net Income | ¥3 | ¥3 | ¥2 | ¥1 |
| % Margin | 9.5% | 9.5% | 6.1% | 4% |
| EPS | 69.75 | 61.87 | 31.96 | 15.47 |
| % Growth | 12.7% | 93.6% | 106.6% | – |
| EPS Diluted | 69.33 | 61.21 | 31.51 | 15.03 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥0 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥1 | ¥1 | ¥0 | ¥0 |
| EBITDA | ¥6 | ¥5 | ¥3 | ¥1 |
| % Margin | 17.6% | 16.2% | 11% | 7% |