Mani, Inc.
TSE:7730.T
1848 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 28,513 | 24,488 | 20,416 | 17,190 | 15,200.176 | 18,327.297 | 20,102.76 | 17,167.554 | 16,555.075 | 13,833.155 | 11,440.135 | 9,342.337 | 9,693.819 | 9,460.015 | 9,443.774 | 9,291.986 | 8,790.517 | 8,162.52 | 7,622.197 |
| Cost of Revenue
| 10,616 | 9,066 | 7,841 | 6,185 | 5,323.739 | 6,700.549 | 8,129.464 | 7,159.265 | 6,901.75 | 5,568.192 | 4,217.79 | 3,663.633 | 3,586.587 | 3,738.441 | 3,710.174 | 3,852.114 | 3,550.492 | 3,249.647 | 3,106.132 |
| Gross Profit
| 17,897 | 15,422 | 12,575 | 11,005 | 9,876.437 | 11,626.748 | 11,973.296 | 10,008.289 | 9,653.325 | 8,264.963 | 7,222.345 | 5,678.704 | 6,107.232 | 5,721.574 | 5,733.6 | 5,439.872 | 5,240.025 | 4,912.873 | 4,516.065 |
| Gross Profit Ratio
| 0.628 | 0.63 | 0.616 | 0.64 | 0.65 | 0.634 | 0.596 | 0.583 | 0.583 | 0.597 | 0.631 | 0.608 | 0.63 | 0.605 | 0.607 | 0.585 | 0.596 | 0.602 | 0.592 |
| Reseach & Development Expenses
| 0 | 2,187 | 1,560 | 1,498 | 1,589.902 | 1,693.643 | 1,614.923 | 1,221.902 | 1,278.471 | 1,212 | 1,061 | 801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 9,505 | 5,650 | 4,533 | 3,885 | 3,695.042 | 3,853.274 | 4,993.372 | 4,259.583 | 3,984.959 | 2,766 | 2,162 | 1,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | -29 | 6,411 | 5,656 | 5,535.505 | 5,761.567 | 58.441 | 32.458 | 27.684 | 18.557 | 8.361 | 6.855 | 30.432 | 55.842 | 20.883 | 26.128 | 42.804 | 13.565 | 11.897 |
| Operating Expenses
| 9,505 | 8,177 | 6,411 | 5,656 | 5,535.505 | 5,761.567 | 6,893.039 | 5,746.921 | 5,407.333 | 4,086.615 | 3,322.227 | 2,661.071 | 2,627.047 | 2,254.93 | 2,181.226 | 2,021.104 | 1,824.299 | 1,587.339 | 1,505.291 |
| Operating Income
| 8,392 | 7,243 | 6,163 | 5,348 | 4,340.931 | 5,865.18 | 5,080.255 | 4,261.367 | 4,245.991 | 4,178.347 | 3,900.118 | 3,017.631 | 3,480.185 | 3,466.644 | 3,552.374 | 3,418.768 | 3,415.726 | 3,325.534 | 3,010.774 |
| Operating Income Ratio
| 0.294 | 0.296 | 0.302 | 0.311 | 0.286 | 0.32 | 0.253 | 0.248 | 0.256 | 0.302 | 0.341 | 0.323 | 0.359 | 0.366 | 0.376 | 0.368 | 0.389 | 0.407 | 0.395 |
| Total Other Income Expenses Net
| 32 | 775 | 1,256 | 653 | 490.812 | 2,533.929 | 108.669 | 384.949 | -192.711 | 186.425 | 40.773 | 368.789 | 53.445 | -267.091 | 81.832 | 41.22 | 78.322 | 158.595 | 31.225 |
| Income Before Tax
| 8,424 | 8,018 | 7,419 | 6,001 | 4,831.743 | 8,399.109 | 5,188.925 | 4,646.316 | 4,053.281 | 4,364.772 | 3,940.891 | 3,386.421 | 3,533.63 | 3,199.553 | 3,634.206 | 3,459.988 | 3,494.048 | 3,484.129 | 3,041.999 |
| Income Before Tax Ratio
| 0.295 | 0.327 | 0.363 | 0.349 | 0.318 | 0.458 | 0.258 | 0.271 | 0.245 | 0.316 | 0.344 | 0.362 | 0.365 | 0.338 | 0.385 | 0.372 | 0.397 | 0.427 | 0.399 |
| Income Tax Expense
| 2,137 | 2,064 | 2,129 | 1,710 | 1,502.156 | 2,297.313 | 1,418.047 | 1,331.048 | 1,047.636 | 1,431.895 | 1,334.384 | 1,206.133 | 1,354.461 | 1,178.436 | 1,387.841 | 1,303.683 | 1,333.26 | 1,383.045 | 1,184.578 |
| Net Income
| 6,286 | 5,953 | 5,290 | 4,291 | 3,329 | 6,101.796 | 3,770.877 | 3,315.268 | 3,005.645 | 2,932.876 | 2,606.507 | 2,180.287 | 2,179.168 | 2,021.116 | 2,246.365 | 2,156.305 | 2,160.788 | 2,101.084 | 1,847.528 |
| Net Income Ratio
| 0.22 | 0.243 | 0.259 | 0.25 | 0.219 | 0.333 | 0.188 | 0.193 | 0.182 | 0.212 | 0.228 | 0.233 | 0.225 | 0.214 | 0.238 | 0.232 | 0.246 | 0.257 | 0.242 |
| EPS
| 63.82 | 60.45 | 53.75 | 43.6 | 33.83 | 61.99 | 38.31 | 33.68 | 30.36 | 29.53 | 26.24 | 21.66 | 21.29 | 19.53 | 21.88 | 21.03 | 20.63 | 20.01 | 17.86 |
| EPS Diluted
| 63.82 | 60.45 | 53.75 | 43.6 | 33.83 | 61.99 | 38.31 | 33.68 | 30.36 | 29.53 | 26.24 | 21.66 | 21.29 | 19.53 | 21.76 | 21.03 | 20.46 | 19.71 | 17.42 |
| EBITDA
| 10,699 | 9,873 | 9,250 | 7,181 | 5,797.479 | 7,020.14 | 6,664.677 | 5,899.544 | 5,250.33 | 5,190.124 | 4,709.937 | 3,833.858 | 4,178.168 | 4,195.757 | 4,374.422 | 4,533.672 | 4,166.643 | 3,915.399 | 3,473.785 |
| EBITDA Ratio
| 0.375 | 0.403 | 0.453 | 0.418 | 0.381 | 0.383 | 0.332 | 0.344 | 0.317 | 0.375 | 0.412 | 0.41 | 0.431 | 0.444 | 0.463 | 0.488 | 0.474 | 0.48 | 0.456 |