Japan Tobacco Inc.
JAPAY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $3,150 | $2,841 | $2,658 | $2,325 |
| % Growth | 10.9% | 6.9% | 14.3% | – |
| Cost of Goods Sold | $1,407 | $1,226 | $1,091 | $957 |
| Gross Profit | $1,742 | $1,615 | $1,567 | $1,368 |
| % Margin | 55.3% | 56.8% | 59% | 58.8% |
| R&D Expenses | $0 | $0 | $71 | $65 |
| G&A Expenses | $1,463 | $981 | $523 | $510 |
| SG&A Expenses | $1,463 | $981 | $756 | $715 |
| Sales & Mktg Exp. | $0 | $0 | $233 | $205 |
| Other Operating Expenses | -$44 | -$38 | $114 | $109 |
| Operating Expenses | $1,419 | $943 | $942 | $889 |
| Operating Income | $323 | $672 | $654 | $499 |
| % Margin | 10.3% | 23.7% | 24.6% | 21.5% |
| Other Income/Exp. Net | -$90 | -$51 | -$60 | -$27 |
| Pre-Tax Income | $234 | $622 | $593 | $472 |
| Tax Expense | $51 | $136 | $149 | $132 |
| Net Income | $179 | $482 | $443 | $338 |
| % 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 | 4 | 4 | 4 | 4 |
| Weighted Avg Shares Out Dil | 4 | 4 | 4 | 4 |
| Supplemental Information | – | – | – | – |
| Interest Income | $70 | $44 | $31 | $19 |
| Interest Expense | $159 | $95 | $91 | $46 |
| Depreciation & Amortization | $180 | $180 | $199 | $187 |
| EBITDA | $573 | $896 | $836 | $705 |
| % Margin | 18.2% | 31.6% | 31.5% | 30.3% |