Japan Tobacco Inc.
JAPAY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $3,149,759 | $2,841,077 | $2,657,832 | $2,324,838 |
| % Growth | 10.9% | 6.9% | 14.3% | – |
| Cost of Goods Sold | $1,407,462 | $1,225,974 | $1,090,989 | $956,861 |
| Gross Profit | $1,742,297 | $1,615,103 | $1,566,843 | $1,367,977 |
| % Margin | 55.3% | 56.8% | 59% | 58.8% |
| R&D Expenses | $0 | $0 | $70,808 | $65,016 |
| G&A Expenses | $1,462,924 | $981,052 | $523,099 | $509,758 |
| SG&A Expenses | $1,462,924 | $981,052 | $756,472 | $714,595 |
| Sales & Mktg Exp. | $0 | $0 | $233,373 | $204,837 |
| Other Operating Expenses | -$44,088 | -$38,359 | $114,258 | $108,964 |
| Operating Expenses | $1,418,836 | $942,693 | $941,538 | $888,575 |
| Operating Income | $323,461 | $672,410 | $653,575 | $499,021 |
| % Margin | 10.3% | 23.7% | 24.6% | 21.5% |
| Other Income/Exp. Net | -$89,695 | -$50,809 | -$60,125 | -$26,631 |
| Pre-Tax Income | $233,766 | $621,601 | $593,450 | $472,390 |
| Tax Expense | $51,171 | $136,292 | $149,277 | $132,208 |
| Net Income | $179,240 | $482,289 | $442,716 | $338,490 |
| % Margin | 5.7% | 17% | 16.7% | 14.6% |
| EPS | 50.47 | 135.82 | 124.73 | 95.38 |
| % Growth | -62.8% | 8.9% | 30.8% | – |
| EPS Diluted | 50.47 | 135.82 | 124.68 | 95.34 |
| Weighted Avg Shares Out | 3,552 | 3,551 | 3,549 | 3,549 |
| Weighted Avg Shares Out Dil | 3,552 | 3,551 | 3,551 | 3,550 |
| Supplemental Information | – | – | – | – |
| Interest Income | $69,503 | $44,414 | $31,147 | $19,013 |
| Interest Expense | $159,198 | $95,222 | $91,272 | $45,645 |
| Depreciation & Amortization | $179,837 | $179,652 | $199,372 | $186,999 |
| EBITDA | $572,801 | $896,475 | $836,313 | $705,034 |
| % Margin | 18.2% | 31.6% | 31.5% | 30.3% |