Fibergate Inc.
9450.T · JPX
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥13,070,000 | ¥12,613,000 | ¥12,795,000 | ¥10,624,000 |
| % Growth | 3.6% | -1.4% | 20.4% | – |
| Cost of Goods Sold | ¥7,641,000 | ¥6,795,000 | ¥7,054,000 | ¥5,785,000 |
| Gross Profit | ¥5,429,000 | ¥5,818,000 | ¥5,741,000 | ¥4,839,000 |
| % Margin | 41.5% | 46.1% | 44.9% | 45.5% |
| R&D Expenses | ¥0 | ¥13,000 | ¥24,000 | ¥54,000 |
| G&A Expenses | ¥2,486,000 | ¥2,428,000 | ¥2,414,000 | ¥2,199,000 |
| SG&A Expenses | ¥3,470,000 | ¥3,430,000 | ¥3,400,000 | ¥3,118,000 |
| Sales & Mktg Exp. | ¥984,000 | ¥1,002,000 | ¥986,000 | ¥919,000 |
| Other Operating Expenses | ¥0 | -¥12,000 | -¥3,000 | ¥15,000 |
| Operating Expenses | ¥3,470,000 | ¥3,431,000 | ¥3,421,000 | ¥3,187,000 |
| Operating Income | ¥1,959,000 | ¥2,388,000 | ¥2,320,000 | ¥1,652,000 |
| % Margin | 15% | 18.9% | 18.1% | 15.5% |
| Other Income/Exp. Net | -¥69,000 | -¥84,000 | -¥149,000 | -¥68,000 |
| Pre-Tax Income | ¥1,890,000 | ¥2,304,000 | ¥2,171,000 | ¥1,584,000 |
| Tax Expense | ¥581,000 | ¥732,000 | ¥687,000 | ¥510,000 |
| Net Income | ¥1,319,000 | ¥1,567,000 | ¥1,482,000 | ¥1,073,000 |
| % Margin | 10.1% | 12.4% | 11.6% | 10.1% |
| EPS | 65.18 | 77.2 | 72.65 | 52.57 |
| % Growth | -15.6% | 6.3% | 38.2% | – |
| EPS Diluted | 65.07 | 76.92 | 72.53 | 52.5 |
| Weighted Avg Shares Out | 20,237 | 20,298 | 20,399 | 20,411 |
| Weighted Avg Shares Out Dil | 20,270 | 20,371 | 20,432 | 20,440 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,000 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥23,000 | ¥23,000 | ¥29,000 | ¥24,000 |
| Depreciation & Amortization | ¥1,726,000 | ¥1,650,000 | ¥1,463,000 | ¥1,220,000 |
| EBITDA | ¥3,638,000 | ¥3,977,000 | ¥3,663,000 | ¥2,828,000 |
| % Margin | 27.8% | 31.5% | 28.6% | 26.6% |