Mani, Inc. (TYO:7730)
Japan · Delayed Price · Currency is JPY 1,600.00
-30.00 (-1.84%)
Feb 13, 2026, 2:35 PM JST
Mani, Inc. Income Statement
Financials in millions JPY. Fiscal year is September - August.
Millions JPY. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 |
| 30,141 | 29,968 | 28,513 | 24,488 | 20,416 | 17,190 | |
Revenue Growth (YoY) | 3.74% | 5.10% | 16.44% | 19.95% | 18.77% | 13.09% |
Cost of Revenue | 10,666 | 10,650 | 10,616 | 9,066 | 7,841 | 6,185 |
Gross Profit | 19,475 | 19,318 | 17,897 | 15,422 | 12,575 | 11,005 |
Selling, General & Admin | 11,135 | 8,117 | 6,739 | 5,650 | 4,524 | 3,885 |
Research & Development | - | 2,623 | 2,396 | 2,187 | 1,560 | 1,498 |
Operating Expenses | 11,135 | 11,124 | 9,505 | 8,177 | 6,411 | 5,656 |
Operating Income | 8,340 | 8,194 | 8,392 | 7,245 | 6,164 | 5,349 |
Interest Expense | -2 | -3 | -6 | -2 | -2 | -1 |
Interest & Investment Income | 238 | 240 | 213 | 194 | 125 | 100 |
Earnings From Equity Investments | - | - | - | - | - | -13 |
Currency Exchange Gain (Loss) | 419 | 71 | -164 | 547 | 1,257 | 305 |
Other Non Operating Income (Expenses) | -335 | -294 | -26 | -30 | -29 | -77 |
EBT Excluding Unusual Items | 8,660 | 8,208 | 8,409 | 7,954 | 7,515 | 5,663 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 155 |
Gain (Loss) on Sale of Assets | - | 74 | 59 | 50 | 34 | 6 |
Asset Writedown | -1,207 | -1,207 | -71 | -70 | -93 | -10 |
Legal Settlements | - | - | - | - | -32 | - |
Other Unusual Items | - | 11 | 26 | 83 | -5 | 187 |
Pretax Income | 7,484 | 7,086 | 8,423 | 8,017 | 7,419 | 6,001 |
Income Tax Expense | 2,019 | 2,443 | 2,137 | 2,064 | 2,129 | 1,710 |
Net Income | 5,465 | 4,643 | 6,286 | 5,953 | 5,290 | 4,291 |
Net Income to Common | 5,465 | 4,643 | 6,286 | 5,953 | 5,290 | 4,291 |
Net Income Growth | -13.41% | -26.14% | 5.59% | 12.53% | 23.28% | 28.90% |
Shares Outstanding (Basic) | 99 | 99 | 99 | 98 | 98 | 98 |
Shares Outstanding (Diluted) | 99 | 99 | 99 | 98 | 98 | 98 |
Shares Change (YoY) | 0.00% | -0.00% | 0.03% | 0.05% | - | - |
EPS (Basic) | 55.48 | 47.14 | 63.82 | 60.45 | 53.75 | 43.60 |
EPS (Diluted) | 55.48 | 47.14 | 63.82 | 60.45 | 53.75 | 43.60 |
EPS Growth | -13.41% | -26.14% | 5.56% | 12.48% | 23.28% | 28.90% |
Free Cash Flow | - | 599 | 387 | 4,511 | 4,748 | 2,590 |
Free Cash Flow Per Share | - | 6.08 | 3.93 | 45.81 | 48.24 | 26.31 |
Dividend Per Share | 39.000 | 39.000 | 39.000 | 35.000 | 30.000 | 23.000 |
Dividend Growth | - | - | 11.43% | 16.67% | 30.44% | 4.54% |
Gross Margin | 64.61% | 64.46% | 62.77% | 62.98% | 61.59% | 64.02% |
Operating Margin | 27.67% | 27.34% | 29.43% | 29.59% | 30.19% | 31.12% |
Profit Margin | 18.13% | 15.49% | 22.05% | 24.31% | 25.91% | 24.96% |
Free Cash Flow Margin | - | 2.00% | 1.36% | 18.42% | 23.26% | 15.07% |
EBITDA | 10,861 | 10,665 | 10,662 | 9,162 | 7,909 | 6,890 |
EBITDA Margin | 36.04% | 35.59% | 37.39% | 37.41% | 38.74% | 40.08% |
D&A For EBITDA | 2,521 | 2,471 | 2,270 | 1,917 | 1,745 | 1,541 |
EBIT | 8,340 | 8,194 | 8,392 | 7,245 | 6,164 | 5,349 |
EBIT Margin | 27.67% | 27.34% | 29.43% | 29.59% | 30.19% | 31.12% |
Effective Tax Rate | 26.98% | 34.48% | 25.37% | 25.75% | 28.70% | 28.49% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.