Medley, Inc. (TYO:4480)
Japan flag Japan · Delayed Price · Currency is JPY
2,908.00
-63.00 (-2.12%)
Apr 3, 2025, 11:29 AM JST

Medley Income Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
Revenue
29,30220,53214,18510,8636,830
Upgrade
Revenue Growth (YoY)
42.71%44.74%30.58%59.05%43.34%
Upgrade
Cost of Revenue
10,3826,9454,4643,8782,159
Upgrade
Gross Profit
18,92013,5879,7216,9854,671
Upgrade
Selling, General & Admin
15,90010,7138,2416,1294,262
Upgrade
Other Operating Expenses
----6
Upgrade
Operating Expenses
16,59210,9248,4306,2524,275
Upgrade
Operating Income
2,3282,6631,291733396
Upgrade
Interest Expense
-67-11-11-18-10
Upgrade
Interest & Investment Income
2----
Upgrade
Other Non Operating Income (Expenses)
1,8161,1022452836
Upgrade
EBT Excluding Unusual Items
4,0793,7541,525743422
Upgrade
Gain (Loss) on Sale of Investments
-46---
Upgrade
Gain (Loss) on Sale of Assets
2--1--
Upgrade
Asset Writedown
-12--1-1-
Upgrade
Other Unusual Items
-11-22-
Upgrade
Pretax Income
4,0683,8011,523764422
Upgrade
Income Tax Expense
1,2931,230502206-33
Upgrade
Earnings From Continuing Operations
2,7752,5711,021558455
Upgrade
Minority Interest in Earnings
23-5-45-
Upgrade
Net Income
2,7982,5661,017563455
Upgrade
Net Income to Common
2,7982,5661,017563455
Upgrade
Net Income Growth
9.04%152.31%80.64%23.74%-
Upgrade
Shares Outstanding (Basic)
3232323229
Upgrade
Shares Outstanding (Diluted)
3333333331
Upgrade
Shares Change (YoY)
0.02%0.03%-0.50%4.23%22.85%
Upgrade
EPS (Basic)
86.1679.5231.7517.7815.66
Upgrade
EPS (Diluted)
85.6278.5531.1617.1514.48
Upgrade
EPS Growth
9.00%152.09%81.69%18.44%-
Upgrade
Free Cash Flow
2,3813,6751,867975783
Upgrade
Free Cash Flow Per Share
72.86112.4857.1629.7024.86
Upgrade
Gross Margin
64.57%66.17%68.53%64.30%68.39%
Upgrade
Operating Margin
7.95%12.97%9.10%6.75%5.80%
Upgrade
Profit Margin
9.55%12.50%7.17%5.18%6.66%
Upgrade
Free Cash Flow Margin
8.13%17.90%13.16%8.97%11.46%
Upgrade
EBITDA
4,0363,3641,9141,229555
Upgrade
EBITDA Margin
13.77%16.38%13.49%11.31%8.13%
Upgrade
D&A For EBITDA
1,708701623496159
Upgrade
EBIT
2,3282,6631,291733396
Upgrade
EBIT Margin
7.95%12.97%9.10%6.75%5.80%
Upgrade
Effective Tax Rate
31.79%32.36%32.96%26.96%-
Upgrade
Advertising Expenses
993669710396239
Upgrade
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.