Mani, Inc. (TYO:7730)
Japan
· Delayed Price · Currency is JPY 1,200.00
-1.50 (-0.12%)
May 22, 2025, 9:44 AM 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 | Aug '20 Aug 31, 2020 | 2015 - 2019 |
| Revenue | 29,415 | 28,513 | 24,488 | 20,416 | 17,190 | 15,200 | Upgrade
|
| Revenue Growth (YoY) | 11.54% | 16.44% | 19.95% | 18.77% | 13.09% | -17.06% | Upgrade
|
| Cost of Revenue | 10,720 | 10,616 | 9,066 | 7,841 | 6,185 | 5,324 | Upgrade
|
| Gross Profit | 18,695 | 17,897 | 15,422 | 12,575 | 11,005 | 9,876 | Upgrade
|
| Selling, General & Admin | 7,563 | 6,739 | 5,650 | 4,524 | 3,885 | 3,697 | Upgrade
|
| Research & Development | 2,396 | 2,396 | 2,187 | 1,560 | 1,498 | 1,589 | Upgrade
|
| Operating Expenses | 10,329 | 9,505 | 8,177 | 6,411 | 5,656 | 5,535 | Upgrade
|
| Operating Income | 8,366 | 8,392 | 7,245 | 6,164 | 5,349 | 4,341 | Upgrade
|
| Interest Expense | -7 | -6 | -2 | -2 | -1 | -3 | Upgrade
|
| Interest & Investment Income | 207 | 213 | 194 | 125 | 100 | 130 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -13 | -21 | Upgrade
|
| Currency Exchange Gain (Loss) | -354 | -164 | 547 | 1,257 | 305 | 92 | Upgrade
|
| Other Non Operating Income (Expenses) | -77 | -26 | -30 | -29 | -77 | -125 | Upgrade
|
| EBT Excluding Unusual Items | 8,135 | 8,409 | 7,954 | 7,515 | 5,663 | 4,414 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 155 | 657 | Upgrade
|
| Gain (Loss) on Sale of Assets | 67 | 59 | 50 | 34 | 6 | 12 | Upgrade
|
| Asset Writedown | -81 | -71 | -70 | -93 | -10 | -122 | Upgrade
|
| Legal Settlements | - | - | - | -32 | - | - | Upgrade
|
| Other Unusual Items | 23 | 26 | 83 | -5 | 187 | -130 | Upgrade
|
| Pretax Income | 8,144 | 8,423 | 8,017 | 7,419 | 6,001 | 4,831 | Upgrade
|
| Income Tax Expense | 2,109 | 2,137 | 2,064 | 2,129 | 1,710 | 1,502 | Upgrade
|
| Net Income | 6,035 | 6,286 | 5,953 | 5,290 | 4,291 | 3,329 | Upgrade
|
| Net Income to Common | 6,035 | 6,286 | 5,953 | 5,290 | 4,291 | 3,329 | Upgrade
|
| Net Income Growth | -8.30% | 5.59% | 12.53% | 23.28% | 28.90% | -45.43% | Upgrade
|
| Shares Outstanding (Basic) | 99 | 99 | 98 | 98 | 98 | 98 | Upgrade
|
| Shares Outstanding (Diluted) | 99 | 99 | 98 | 98 | 98 | 98 | Upgrade
|
| Shares Change (YoY) | 0.01% | 0.03% | 0.05% | - | - | - | Upgrade
|
| EPS (Basic) | 61.27 | 63.82 | 60.45 | 53.75 | 43.60 | 33.82 | Upgrade
|
| EPS (Diluted) | 61.27 | 63.82 | 60.45 | 53.75 | 43.60 | 33.82 | Upgrade
|
| EPS Growth | -8.30% | 5.56% | 12.48% | 23.28% | 28.90% | -45.43% | Upgrade
|
| Free Cash Flow | -702 | 387 | 4,511 | 4,748 | 2,590 | 366 | Upgrade
|
| Free Cash Flow Per Share | -7.13 | 3.93 | 45.81 | 48.24 | 26.31 | 3.72 | Upgrade
|
| Dividend Per Share | 39.000 | 39.000 | 35.000 | 30.000 | 23.000 | 22.000 | Upgrade
|
| Dividend Growth | 5.41% | 11.43% | 16.67% | 30.44% | 4.54% | 43.48% | Upgrade
|
| Gross Margin | 63.56% | 62.77% | 62.98% | 61.59% | 64.02% | 64.97% | Upgrade
|
| Operating Margin | 28.44% | 29.43% | 29.59% | 30.19% | 31.12% | 28.56% | Upgrade
|
| Profit Margin | 20.52% | 22.05% | 24.31% | 25.91% | 24.96% | 21.90% | Upgrade
|
| Free Cash Flow Margin | -2.39% | 1.36% | 18.42% | 23.26% | 15.07% | 2.41% | Upgrade
|
| EBITDA | 10,710 | 10,662 | 9,162 | 7,909 | 6,890 | 5,752 | Upgrade
|
| EBITDA Margin | 36.41% | 37.39% | 37.41% | 38.74% | 40.08% | 37.84% | Upgrade
|
| D&A For EBITDA | 2,344 | 2,270 | 1,917 | 1,745 | 1,541 | 1,411 | Upgrade
|
| EBIT | 8,366 | 8,392 | 7,245 | 6,164 | 5,349 | 4,341 | Upgrade
|
| EBIT Margin | 28.44% | 29.43% | 29.59% | 30.19% | 31.12% | 28.56% | Upgrade
|
| Effective Tax Rate | 25.90% | 25.37% | 25.75% | 28.70% | 28.49% | 31.09% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.