Weathernews Inc. (TYO:4825)
Japan · Delayed Price · Currency is JPY 3,935.00
-65.00 (-1.63%)
At close: Feb 4, 2026
Weathernews Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 24,029 | 23,505 | 22,242 | 21,114 | 19,650 | 18,843 | |
Revenue Growth (YoY) | 5.85% | 5.68% | 5.34% | 7.45% | 4.28% | 4.96% |
Cost of Revenue | 12,933 | 12,632 | 12,832 | 12,150 | 11,472 | 11,410 |
Gross Profit | 11,096 | 10,873 | 9,410 | 8,964 | 8,178 | 7,433 |
Selling, General & Admin | 5,984 | 6,353 | 6,140 | 5,699 | 5,274 | 4,968 |
Operating Expenses | 5,987 | 6,356 | 6,140 | 5,708 | 5,274 | 4,988 |
Operating Income | 5,109 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 |
Interest & Investment Income | 15 | 6 | 2 | 1 | 1 | 1 |
Currency Exchange Gain (Loss) | 27 | -90 | 52 | 57 | 56 | 8 |
Other Non Operating Income (Expenses) | 17 | 34 | 16 | -29 | 102 | 99 |
EBT Excluding Unusual Items | 5,168 | 4,467 | 3,340 | 3,285 | 3,063 | 2,553 |
Gain (Loss) on Sale of Investments | - | - | -4 | 3 | -52 | -24 |
Asset Writedown | - | - | - | - | -78 | -25 |
Other Unusual Items | - | - | - | - | -2 | - |
Pretax Income | 5,168 | 4,467 | 3,336 | 3,288 | 2,931 | 2,504 |
Income Tax Expense | 1,545 | 1,348 | 900 | 890 | 774 | 643 |
Earnings From Continuing Operations | 3,623 | 3,119 | 2,436 | 2,398 | 2,157 | 1,861 |
Minority Interest in Earnings | -4 | -4 | 1 | - | - | - |
Net Income | 3,619 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 |
Net Income to Common | 3,619 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 |
Net Income Growth | 41.75% | 27.82% | 1.63% | 11.17% | 15.90% | 14.24% |
Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 22 |
Shares Change (YoY) | 0.16% | 0.20% | 0.19% | 0.22% | 0.26% | 0.27% |
EPS (Basic) | 163.27 | 140.75 | 110.39 | 108.84 | 98.12 | 84.87 |
EPS (Diluted) | 163.08 | 140.47 | 110.14 | 108.55 | 97.86 | 84.68 |
EPS Growth | 41.47% | 27.54% | 1.47% | 10.92% | 15.57% | 13.97% |
Free Cash Flow | 4,038 | 4,208 | 3,123 | 2,035 | 3,288 | 2,249 |
Free Cash Flow Per Share | 181.95 | 189.74 | 141.10 | 92.12 | 149.17 | 102.30 |
Dividend Per Share | 45.000 | 35.000 | 60.000 | 55.000 | 50.000 | 50.000 |
Dividend Growth | -30.77% | -41.67% | 9.09% | 10.00% | - | - |
Gross Margin | 46.18% | 46.26% | 42.31% | 42.45% | 41.62% | 39.45% |
Operating Margin | 21.26% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% |
Profit Margin | 15.06% | 13.25% | 10.96% | 11.36% | 10.98% | 9.88% |
Free Cash Flow Margin | 16.80% | 17.90% | 14.04% | 9.64% | 16.73% | 11.94% |
EBITDA | 5,652 | 5,123 | 3,870 | 4,116 | 3,775 | 3,288 |
EBITDA Margin | 23.52% | 21.80% | 17.40% | 19.49% | 19.21% | 17.45% |
D&A For EBITDA | 543 | 606 | 600 | 860 | 871 | 843 |
EBIT | 5,109 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 |
EBIT Margin | 21.26% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% |
Effective Tax Rate | 29.89% | 30.18% | 26.98% | 27.07% | 26.41% | 25.68% |
Advertising Expenses | - | 1,655 | 1,531 | 1,674 | 1,585 | 1,260 |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.