Mani, Inc. (TYO:7730)
Japan · Delayed Price · Currency is JPY 1,467.00
-23.00 (-1.54%)
Nov 4, 2026, 3:30 PM JST
Mani, Inc. Income Statement
Financials in millions JPY. Fiscal year is September - August.
Millions JPY. Fiscal year is Sep - Aug.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 |
| 33,018 | 29,968 | 28,513 | 24,488 | 20,416 | |
Revenue Growth | 10.18% | 5.10% | 16.44% | 19.95% | 18.77% |
Cost of Revenue | 11,042 | 10,650 | 10,616 | 9,066 | 7,841 |
Gross Profit | 21,976 | 19,318 | 17,897 | 15,422 | 12,575 |
Selling, General & Admin | 12,032 | 8,117 | 6,739 | 5,650 | 4,524 |
Research & Development | - | 2,623 | 2,396 | 2,187 | 1,560 |
Operating Expenses | 12,032 | 11,124 | 9,505 | 8,177 | 6,411 |
Operating Income | 9,944 | 8,194 | 8,392 | 7,245 | 6,164 |
Interest Expense | -1 | -3 | -6 | -2 | -2 |
Interest & Investment Income | 324 | 240 | 213 | 194 | 125 |
Earnings From Equity Investments | 15 | - | - | - | - |
Currency Exchange Gain (Loss) | 712 | 71 | -164 | 547 | 1,257 |
Other Non Operating Income (Expenses) | -440 | -294 | -26 | -30 | -29 |
EBT Excluding Unusual Items | 10,554 | 8,208 | 8,409 | 7,954 | 7,515 |
Gain (Loss) on Sale of Assets | 4 | 74 | 59 | 50 | 34 |
Asset Writedown | -311 | -1,207 | -71 | -70 | -93 |
Legal Settlements | - | - | - | - | -32 |
Other Unusual Items | - | 11 | 26 | 83 | -5 |
Pretax Income | 10,285 | 7,086 | 8,423 | 8,017 | 7,419 |
Income Tax Expense | 3,048 | 2,443 | 2,137 | 2,064 | 2,129 |
Net Income | 7,237 | 4,643 | 6,286 | 5,953 | 5,290 |
Net Income to Common | 7,237 | 4,643 | 6,286 | 5,953 | 5,290 |
Net Income Growth | 55.87% | -26.14% | 5.59% | 12.53% | 23.28% |
Shares Outstanding (Basic) | 99 | 99 | 99 | 98 | 98 |
Shares Outstanding (Diluted) | 99 | 99 | 99 | 98 | 98 |
Shares Change | 0.00% | -0.00% | 0.03% | 0.05% | - |
EPS (Basic) | 73.47 | 47.14 | 63.82 | 60.45 | 53.75 |
EPS (Diluted) | 73.47 | 47.14 | 63.82 | 60.45 | 53.75 |
EPS Growth | 55.86% | -26.14% | 5.56% | 12.48% | 23.28% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | Aug '25 Aug 31, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 |
Free Cash Flow | 10,729 | 599 | 387 | 4,511 | 4,748 |
Free Cash Flow Per Share | 108.92 | 6.08 | 3.93 | 45.81 | 48.24 |
Dividend Per Share | 41.000 | 39.000 | 39.000 | 35.000 | 30.000 |
Dividend Growth | 5.13% | 0% | 11.43% | 16.67% | 30.44% |
Gross Margin | 66.56% | 64.46% | 62.77% | 62.98% | 61.59% |
Operating Margin | 30.12% | 27.34% | 29.43% | 29.59% | 30.19% |
Profit Margin | 21.92% | 15.49% | 22.05% | 24.31% | 25.91% |
Free Cash Flow Margin | 32.49% | 2.00% | 1.36% | 18.42% | 23.26% |
EBITDA | 12,381 | 10,665 | 10,662 | 9,162 | 7,909 |
EBITDA Margin | 37.50% | 35.59% | 37.39% | 37.41% | 38.74% |
D&A For EBITDA | 2,437 | 2,471 | 2,270 | 1,917 | 1,745 |
EBIT | 9,944 | 8,194 | 8,392 | 7,245 | 6,164 |
EBIT Margin | 30.12% | 27.34% | 29.43% | 29.59% | 30.19% |
Effective Tax Rate | 29.64% | 34.48% | 25.37% | 25.75% | 28.70% |