Vision Inc.
TSE:9416.T
1118 (JPY) • At close July 2, 2025
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 35,528.993 | 31,807.789 | 25,487.727 | 18,100.837 | 16,654.475 | 27,318.168 | 21,503.668 | 17,554.838 | 14,843.725 | 12,485.285 | 10,185.258 | 9,203 |
| Cost of Revenue
| 14,958.936 | 14,005.098 | 13,157.134 | 9,092.592 | 7,860.936 | 11,627.732 | 8,853.583 | 7,393.876 | 6,221.419 | 5,575.322 | 4,533.313 | 4,004 |
| Gross Profit
| 20,570.057 | 17,802.691 | 12,330.593 | 9,008.245 | 8,793.539 | 15,690.436 | 12,650.085 | 10,160.962 | 8,622.306 | 6,909.963 | 5,651.945 | 5,199 |
| Gross Profit Ratio
| 0.579 | 0.56 | 0.484 | 0.498 | 0.528 | 0.574 | 0.588 | 0.579 | 0.581 | 0.553 | 0.555 | 0.565 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 10,938 | 8,318.027 | 6,791.207 | 7,319.641 | 10,148.368 | 8,485.777 | 7,242.436 | 6,350.185 | 5,232.139 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 2,583 | 1,598 | 1,112 | 1,370 | 2,217 | 1,680 | 1,130 | 982 | 873 | 0 | 0 |
| SG&A
| 15,205.001 | 13,521 | 9,916.027 | 7,903.207 | 8,689.641 | 12,365.368 | 10,165.777 | 8,372.436 | 7,332.185 | 6,105.139 | 5,365 | 5,188 |
| Other Expenses
| 0 | 0 | 9,916.027 | 7,903.207 | 8,689.641 | 12,365.368 | 5.485 | 5.631 | -9.759 | 41.325 | 42.045 | 0 |
| Operating Expenses
| 15,205.001 | 13,521.925 | 9,916.027 | 7,903.207 | 8,689.641 | 12,365.368 | 10,165.777 | 8,372.436 | 7,332.185 | 6,105.138 | 5,365.747 | 4,971 |
| Operating Income
| 5,365.056 | 4,280.765 | 2,414.565 | 1,105.037 | 233.251 | 3,325.066 | 2,484.308 | 1,788.524 | 1,290.12 | 804.824 | 286.197 | 11 |
| Operating Income Ratio
| 0.151 | 0.135 | 0.095 | 0.061 | 0.014 | 0.122 | 0.116 | 0.102 | 0.087 | 0.064 | 0.028 | 0.001 |
| Total Other Income Expenses Net
| -59.263 | 106.575 | -57.25 | 26.212 | -1,527.502 | -125.815 | -292.225 | -34.1 | -44.662 | 123.114 | 107.956 | 211 |
| Income Before Tax
| 5,305.793 | 4,387.34 | 2,357.315 | 1,131.249 | -1,423.605 | 3,199.251 | 2,192.083 | 1,754.424 | 1,245.458 | 927.938 | 394.153 | 222 |
| Income Before Tax Ratio
| 0.149 | 0.138 | 0.092 | 0.062 | -0.085 | 0.117 | 0.102 | 0.1 | 0.084 | 0.074 | 0.039 | 0.024 |
| Income Tax Expense
| 1,930.202 | 1,360.945 | 804.867 | 400.53 | -238.504 | 972.928 | 666.606 | 545.713 | 431.617 | 342.549 | 118.748 | 147 |
| Net Income
| 3,375.59 | 3,025.895 | 1,548.61 | 729.129 | -1,185.101 | 2,226.322 | 1,529.476 | 1,208.71 | 813.84 | 585.388 | 275.405 | 75 |
| Net Income Ratio
| 0.095 | 0.095 | 0.061 | 0.04 | -0.071 | 0.081 | 0.071 | 0.069 | 0.055 | 0.047 | 0.027 | 0.008 |
| EPS
| 69.75 | 61.87 | 31.96 | 15.47 | -25.1 | 46.05 | 31.4 | 24.77 | 16.71 | 16.32 | 7.77 | 2.12 |
| EPS Diluted
| 69.33 | 61.21 | 31.51 | 15.03 | -25.1 | 44.49 | 30.67 | 24.21 | 16.48 | 15.98 | 7.77 | 2.12 |
| EBITDA
| 6,252.181 | 5,154.837 | 2,794.898 | 1,268.659 | -886.115 | 4,300.889 | 3,042.816 | 2,234.157 | 1,563.847 | 1,110.628 | 536.35 | 337.875 |
| EBITDA Ratio
| 0.176 | 0.162 | 0.11 | 0.07 | -0.053 | 0.157 | 0.142 | 0.127 | 0.105 | 0.089 | 0.053 | 0.037 |