Weathernews Inc. (TYO:4825)
Japan · Delayed Price · Currency is JPY 1,904.00
-35.00 (-1.81%)
Oct 23, 2026, 3:30 PM JST
Weathernews Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 24,811 | 24,479 | 23,505 | 22,242 | 21,114 | 19,650 | |
Revenue Growth | 4.83% | 4.14% | 5.68% | 5.34% | 7.45% | 4.28% |
Cost of Revenue | 12,527 | 12,893 | 12,632 | 12,832 | 12,150 | 11,472 |
Gross Profit | 12,285 | 11,586 | 10,873 | 9,410 | 8,964 | 8,178 |
Selling, General & Admin | 7,060 | 6,335 | 6,353 | 6,140 | 5,699 | 5,274 |
Operating Expenses | 7,060 | 6,341 | 6,356 | 6,140 | 5,708 | 5,274 |
Operating Income | 5,225 | 5,245 | 4,517 | 3,270 | 3,256 | 2,904 |
Interest & Investment Income | 42.57 | 24 | 6 | 2 | 1 | 1 |
Currency Exchange Gain (Loss) | 17.59 | 28 | -90 | 52 | 57 | 56 |
Other Non Operating Income (Expenses) | 33.32 | 68 | 34 | 16 | -29 | 102 |
EBT Excluding Unusual Items | 5,318 | 5,365 | 4,467 | 3,340 | 3,285 | 3,063 |
Gain (Loss) on Sale of Investments | 89.24 | 89 | - | -4 | 3 | -52 |
Asset Writedown | -12.83 | -12 | - | - | - | -78 |
Other Unusual Items | 1.13 | - | - | - | - | -2 |
Pretax Income | 5,424 | 5,442 | 4,467 | 3,336 | 3,288 | 2,931 |
Income Tax Expense | 1,693 | 1,633 | 1,348 | 900 | 890 | 774 |
Earnings From Continuing Operations | 3,732 | 3,809 | 3,119 | 2,436 | 2,398 | 2,157 |
Minority Interest in Earnings | -5.5 | -3 | -4 | 1 | - | - |
Net Income | 3,726 | 3,806 | 3,115 | 2,437 | 2,398 | 2,157 |
Net Income to Common | 3,726 | 3,806 | 3,115 | 2,437 | 2,398 | 2,157 |
Net Income Growth | 6.24% | 22.18% | 27.82% | 1.63% | 11.17% | 15.90% |
Shares Outstanding (Basic) | 44 | 44 | 44 | 44 | 44 | 44 |
Shares Outstanding (Diluted) | 44 | 44 | 44 | 44 | 44 | 44 |
Shares Change | 0.15% | 0.14% | 0.20% | 0.19% | 0.22% | 0.26% |
EPS (Basic) | 83.91 | 85.75 | 70.38 | 55.20 | 54.42 | 49.06 |
EPS (Diluted) | 83.86 | 85.69 | 70.23 | 55.07 | 54.27 | 48.93 |
EPS Growth | 6.06% | 22.00% | 27.54% | 1.47% | 10.92% | 15.57% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 3,460 | 4,208 | 3,123 | 2,035 | 3,288 |
Free Cash Flow Per Share | - | 77.90 | 94.87 | 70.55 | 46.06 | 74.59 |
Dividend Per Share | 45.000 | 45.000 | 17.500 | 30.000 | 27.500 | 25.000 |
Dividend Growth | 157.14% | 157.14% | -41.67% | 9.09% | 10.00% | 0% |
Gross Margin | 49.51% | 47.33% | 46.26% | 42.31% | 42.45% | 41.62% |
Operating Margin | 21.06% | 21.43% | 19.22% | 14.70% | 15.42% | 14.78% |
Profit Margin | 15.02% | 15.55% | 13.25% | 10.96% | 11.36% | 10.98% |
Free Cash Flow Margin | - | 14.13% | 17.90% | 14.04% | 9.64% | 16.73% |
EBITDA | 5,682 | 5,732 | 5,123 | 3,870 | 4,116 | 3,775 |
EBITDA Margin | 22.90% | 23.42% | 21.80% | 17.40% | 19.49% | 19.21% |
D&A For EBITDA | 457.21 | 487 | 606 | 600 | 860 | 871 |
EBIT | 5,225 | 5,245 | 4,517 | 3,270 | 3,256 | 2,904 |
EBIT Margin | 21.06% | 21.43% | 19.22% | 14.70% | 15.42% | 14.78% |
Effective Tax Rate | 31.20% | 30.01% | 30.18% | 26.98% | 27.07% | 26.41% |
Advertising Expenses | - | 1,620 | 1,655 | 1,531 | 1,674 | 1,585 |