JNBY Design Limited
JNBYF · OTC
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | $5,548,385 | $5,238,149 | $4,465,124 | $4,085,868 |
| % Growth | 5.9% | 17.3% | 9.3% | – |
| Cost of Goods Sold | $1,909,444 | $1,767,664 | $1,548,132 | $1,478,498 |
| Gross Profit | $3,638,941 | $3,470,485 | $2,916,992 | $2,607,370 |
| % Margin | 65.6% | 66.3% | 65.3% | 63.8% |
| R&D Expenses | $201,300 | $0 | $168,200 | $0 |
| G&A Expenses | $529,890 | $506,259 | $445,631 | $377,334 |
| SG&A Expenses | $2,504,063 | $2,333,401 | $2,140,707 | $1,888,625 |
| Sales & Mktg Exp. | $1,665,046 | $1,827,142 | $1,695,076 | $1,511,291 |
| Other Operating Expenses | -$263,593 | -$57,182 | -$252,433 | -$58,213 |
| Operating Expenses | $2,441,770 | $2,276,219 | $2,056,474 | $1,830,412 |
| Operating Income | $1,197,171 | $1,194,266 | $857,898 | $775,852 |
| % Margin | 21.6% | 22.8% | 19.2% | 19% |
| Other Income/Exp. Net | $21,001 | $18,846 | -$7,076 | -$216 |
| Pre-Tax Income | $1,218,172 | $1,213,112 | $850,822 | $775,636 |
| Tax Expense | $320,654 | $364,973 | $229,539 | $216,763 |
| Net Income | $892,650 | $849,087 | $621,292 | $558,880 |
| % 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 | 525,088 | 517,736 | 500,806 | 498,068 |
| Weighted Avg Shares Out Dil | 525,167 | 518,750 | 508,474 | 506,191 |
| Supplemental Information | – | – | – | – |
| Interest Income | $11,765 | $49,076 | $35,640 | $37,074 |
| Interest Expense | $0 | $37,791 | $45,336 | $38,396 |
| Depreciation & Amortization | $129,901 | $416,729 | $117,064 | $92,803 |
| EBITDA | $1,341,410 | $1,667,632 | $961,569 | $851,100 |
| % Margin | 24.2% | 31.8% | 21.5% | 20.8% |