Marui Group Co., Ltd.
MAURY · OTC
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | $254 | $235 | $218 | $209 |
| % Growth | 8.1% | 8% | 4.1% | – |
| Cost of Goods Sold | $32 | $30 | $26 | $28 |
| Gross Profit | $223 | $206 | $192 | $181 |
| % Margin | 87.6% | 87.4% | 88% | 86.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $26 | $116 | $19 | $17 |
| SG&A Expenses | $27 | $118 | $21 | $20 |
| Sales & Mktg Exp. | $2 | $2 | $2 | $3 |
| Other Operating Expenses | $151 | $46 | $132 | $125 |
| Operating Expenses | $178 | $165 | $153 | $144 |
| Operating Income | $45 | $41 | $39 | $37 |
| % Margin | 17.5% | 17.4% | 17.8% | 17.6% |
| Other Income/Exp. Net | -$5 | -$4 | -$6 | -$10 |
| Pre-Tax Income | $39 | $37 | $32 | $26 |
| Tax Expense | $13 | $13 | $11 | $9 |
| Net Income | $27 | $25 | $21 | $18 |
| % Margin | 10.5% | 10.5% | 9.9% | 8.5% |
| EPS | 286.48 | 261.4 | 218.74 | 171.62 |
| % Growth | 9.6% | 19.5% | 27.5% | – |
| EPS Diluted | 286.48 | 261.4 | 218.74 | 171.62 |
| Weighted Avg Shares Out | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $3 | $2 | $1 | $1 |
| Depreciation & Amortization | $14 | $13 | $11 | $11 |
| EBITDA | $57 | $52 | $45 | $39 |
| % Margin | 22.5% | 22.1% | 20.9% | 18.5% |