JNBY Design Limited
JNBYF · OTC
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | $5,548 | $5,238 | $4,465 | $4,086 |
| % Growth | 5.9% | 17.3% | 9.3% | – |
| Cost of Goods Sold | $1,909 | $1,768 | $1,548 | $1,478 |
| Gross Profit | $3,639 | $3,470 | $2,917 | $2,607 |
| % Margin | 65.6% | 66.3% | 65.3% | 63.8% |
| R&D Expenses | $201 | $0 | $168 | $0 |
| G&A Expenses | $530 | $506 | $446 | $377 |
| SG&A Expenses | $2,504 | $2,333 | $2,141 | $1,889 |
| Sales & Mktg Exp. | $1,665 | $1,827 | $1,695 | $1,511 |
| Other Operating Expenses | -$264 | -$57 | -$252 | -$58 |
| Operating Expenses | $2,442 | $2,276 | $2,056 | $1,830 |
| Operating Income | $1,197 | $1,194 | $858 | $776 |
| % Margin | 21.6% | 22.8% | 19.2% | 19% |
| Other Income/Exp. Net | $21 | $19 | -$7 | -$0 |
| Pre-Tax Income | $1,218 | $1,213 | $851 | $776 |
| Tax Expense | $321 | $365 | $230 | $217 |
| Net Income | $893 | $849 | $621 | $559 |
| % Margin | 16.1% | 16.2% | 13.9% | 13.7% |
| EPS | 1.74 | 1.67 | 1.24 | 1.12 |
| % Growth | 4.2% | 34.7% | 10.7% | – |
| EPS Diluted | 1.7 | 1.64 | 1.22 | 1.1 |
| Weighted Avg Shares Out | 525 | 518 | 501 | 498 |
| Weighted Avg Shares Out Dil | 525 | 519 | 508 | 506 |
| Supplemental Information | – | – | – | – |
| Interest Income | $12 | $49 | $36 | $37 |
| Interest Expense | $0 | $38 | $45 | $38 |
| Depreciation & Amortization | $130 | $417 | $117 | $93 |
| EBITDA | $1,341 | $1,668 | $962 | $851 |
| % Margin | 24.2% | 31.8% | 21.5% | 20.8% |