Weathernews Inc. (TYO:4825)
Japan
· Delayed Price · Currency is JPY 3,840.00
-25.00 (-0.65%)
At close: Dec 5, 2025
Weathernews Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '25 Aug 31, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2020 - 2016 |
| Revenue | 23,668 | 23,505 | 22,242 | 21,114 | 19,650 | 18,843 | Upgrade
|
| Revenue Growth (YoY) | 5.17% | 5.68% | 5.34% | 7.45% | 4.28% | 4.96% | Upgrade
|
| Cost of Revenue | 12,772 | 12,632 | 12,832 | 12,150 | 11,472 | 11,410 | Upgrade
|
| Gross Profit | 10,896 | 10,873 | 9,410 | 8,964 | 8,178 | 7,433 | Upgrade
|
| Selling, General & Admin | 5,918 | 6,353 | 6,140 | 5,699 | 5,274 | 4,968 | Upgrade
|
| Operating Expenses | 5,921 | 6,356 | 6,140 | 5,708 | 5,274 | 4,988 | Upgrade
|
| Operating Income | 4,975 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 | Upgrade
|
| Interest & Investment Income | 9.71 | 6 | 2 | 1 | 1 | 1 | Upgrade
|
| Currency Exchange Gain (Loss) | -27.95 | -90 | 52 | 57 | 56 | 8 | Upgrade
|
| Other Non Operating Income (Expenses) | 36.3 | 34 | 16 | -29 | 102 | 99 | Upgrade
|
| EBT Excluding Unusual Items | 4,993 | 4,467 | 3,340 | 3,285 | 3,063 | 2,553 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -4 | 3 | -52 | -24 | Upgrade
|
| Asset Writedown | - | - | - | - | -78 | -25 | Upgrade
|
| Other Unusual Items | - | - | - | - | -2 | - | Upgrade
|
| Pretax Income | 4,993 | 4,467 | 3,336 | 3,288 | 2,931 | 2,504 | Upgrade
|
| Income Tax Expense | 1,482 | 1,348 | 900 | 890 | 774 | 643 | Upgrade
|
| Earnings From Continuing Operations | 3,511 | 3,119 | 2,436 | 2,398 | 2,157 | 1,861 | Upgrade
|
| Minority Interest in Earnings | -3.68 | -4 | 1 | - | - | - | Upgrade
|
| Net Income | 3,507 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 | Upgrade
|
| Net Income to Common | 3,507 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 | Upgrade
|
| Net Income Growth | 53.28% | 27.82% | 1.63% | 11.17% | 15.90% | 14.24% | Upgrade
|
| Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Outstanding (Diluted) | 22 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Change (YoY) | 0.40% | 0.20% | 0.19% | 0.22% | 0.26% | 0.27% | Upgrade
|
| EPS (Basic) | 158.36 | 140.75 | 110.39 | 108.84 | 98.12 | 84.87 | Upgrade
|
| EPS (Diluted) | 158.13 | 140.47 | 110.14 | 108.55 | 97.86 | 84.68 | Upgrade
|
| EPS Growth | 52.98% | 27.54% | 1.47% | 10.92% | 15.57% | 13.97% | Upgrade
|
| Free Cash Flow | - | 4,208 | 3,123 | 2,035 | 3,288 | 2,249 | Upgrade
|
| Free Cash Flow Per Share | - | 189.74 | 141.10 | 92.12 | 149.17 | 102.30 | Upgrade
|
| Dividend Per Share | 70.000 | 70.000 | 60.000 | 55.000 | 50.000 | 50.000 | Upgrade
|
| Dividend Growth | 16.67% | 16.67% | 9.09% | 10.00% | - | - | Upgrade
|
| Gross Margin | 46.04% | 46.26% | 42.31% | 42.45% | 41.62% | 39.45% | Upgrade
|
| Operating Margin | 21.02% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% | Upgrade
|
| Profit Margin | 14.82% | 13.25% | 10.96% | 11.36% | 10.98% | 9.88% | Upgrade
|
| Free Cash Flow Margin | - | 17.90% | 14.04% | 9.64% | 16.73% | 11.94% | Upgrade
|
| EBITDA | 5,582 | 5,123 | 3,870 | 4,116 | 3,775 | 3,288 | Upgrade
|
| EBITDA Margin | 23.59% | 21.80% | 17.40% | 19.49% | 19.21% | 17.45% | Upgrade
|
| D&A For EBITDA | 607.5 | 606 | 600 | 860 | 871 | 843 | Upgrade
|
| EBIT | 4,975 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 | Upgrade
|
| EBIT Margin | 21.02% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% | Upgrade
|
| Effective Tax Rate | 29.68% | 30.18% | 26.98% | 27.07% | 26.41% | 25.68% | Upgrade
|
| Advertising Expenses | - | 1,655 | 1,531 | 1,674 | 1,585 | 1,260 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.