AViC Co., Ltd.
9554.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥2,680,875 | ¥1,934,785 | ¥1,488,596 | ¥1,245,789 |
| % Growth | 38.6% | 30% | 19.5% | – |
| Cost of Goods Sold | ¥1,051,427 | ¥799,025 | ¥689,956 | ¥584,890 |
| Gross Profit | ¥1,629,448 | ¥1,135,760 | ¥798,640 | ¥660,899 |
| % Margin | 60.8% | 58.7% | 53.7% | 53.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥98,000 | ¥53,000 | ¥44,000 |
| SG&A Expenses | ¥904,902 | ¥689,251 | ¥480,427 | ¥344,000 |
| Sales & Mktg Exp. | ¥0 | ¥591,000 | ¥427,000 | ¥300,000 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥532 |
| Operating Expenses | ¥904,902 | ¥689,251 | ¥480,427 | ¥344,532 |
| Operating Income | ¥724,546 | ¥446,508 | ¥318,211 | ¥316,366 |
| % Margin | 27% | 23.1% | 21.4% | 25.4% |
| Other Income/Exp. Net | ¥11,207 | -¥4,716 | -¥23,530 | -¥10,234 |
| Pre-Tax Income | ¥735,753 | ¥441,792 | ¥294,681 | ¥306,132 |
| Tax Expense | ¥197,517 | ¥133,131 | ¥75,411 | ¥79,902 |
| Net Income | ¥539,633 | ¥310,051 | ¥219,269 | ¥226,229 |
| % Margin | 20.1% | 16% | 14.7% | 18.2% |
| EPS | 87.18 | 50.55 | 38.15 | 40.54 |
| % Growth | 72.5% | 32.5% | -5.9% | – |
| EPS Diluted | 84.34 | 50.23 | 37.71 | 39.68 |
| Weighted Avg Shares Out | 6,190 | 6,133 | 5,747 | 5,580 |
| Weighted Avg Shares Out Dil | 6,398 | 6,174 | 5,815 | 5,701 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,125 | ¥93 | ¥41 | ¥58 |
| Interest Expense | ¥4,661 | ¥1,447 | ¥937 | ¥597 |
| Depreciation & Amortization | ¥62,939 | ¥49,831 | ¥11,292 | ¥5,434 |
| EBITDA | ¥803,354 | ¥493,071 | ¥306,910 | ¥312,165 |
| % Margin | 30% | 25.5% | 20.6% | 25.1% |