Weathernews Inc. (TYO:4825)
Japan · Delayed Price · Currency is JPY 3,935.00
-130.00 (-3.20%)
Dec 30, 2025, 3:30 PM JST
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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 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 | 2016 - 2020 |
| 24,030 | 23,505 | 22,242 | 21,114 | 19,650 | 18,843 | Upgrade | |
Revenue Growth (YoY) | 5.85% | 5.68% | 5.34% | 7.45% | 4.28% | 4.96% | Upgrade |
Cost of Revenue | 12,932 | 12,632 | 12,832 | 12,150 | 11,472 | 11,410 | Upgrade |
Gross Profit | 11,097 | 10,873 | 9,410 | 8,964 | 8,178 | 7,433 | Upgrade |
Selling, General & Admin | 5,988 | 6,353 | 6,140 | 5,699 | 5,274 | 4,968 | Upgrade |
Operating Expenses | 5,988 | 6,356 | 6,140 | 5,708 | 5,274 | 4,988 | Upgrade |
Operating Income | 5,109 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 | Upgrade |
Interest & Investment Income | 28.15 | 6 | 2 | 1 | 1 | 1 | Upgrade |
Currency Exchange Gain (Loss) | 28 | -90 | 52 | 57 | 56 | 8 | Upgrade |
Other Non Operating Income (Expenses) | 4.21 | 34 | 16 | -29 | 102 | 99 | Upgrade |
EBT Excluding Unusual Items | 5,170 | 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 | 5,170 | 4,467 | 3,336 | 3,288 | 2,931 | 2,504 | Upgrade |
Income Tax Expense | 1,546 | 1,348 | 900 | 890 | 774 | 643 | Upgrade |
Earnings From Continuing Operations | 3,624 | 3,119 | 2,436 | 2,398 | 2,157 | 1,861 | Upgrade |
Minority Interest in Earnings | -4.79 | -4 | 1 | - | - | - | Upgrade |
Net Income | 3,619 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 | Upgrade |
Net Income to Common | 3,619 | 3,115 | 2,437 | 2,398 | 2,157 | 1,861 | Upgrade |
Net Income Growth | 41.77% | 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) | 0.16% | 0.20% | 0.19% | 0.22% | 0.26% | 0.27% | Upgrade |
EPS (Basic) | 163.28 | 140.75 | 110.39 | 108.84 | 98.12 | 84.87 | Upgrade |
EPS (Diluted) | 163.08 | 140.47 | 110.14 | 108.55 | 97.86 | 84.68 | Upgrade |
EPS Growth | 41.47% | 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 | 45.000 | 35.000 | 60.000 | 55.000 | 50.000 | 50.000 | Upgrade |
Dividend Growth | -30.77% | -41.67% | 9.09% | 10.00% | - | - | Upgrade |
Gross Margin | 46.18% | 46.26% | 42.31% | 42.45% | 41.62% | 39.45% | Upgrade |
Operating Margin | 21.26% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% | Upgrade |
Profit Margin | 15.06% | 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 | - | 5,123 | 3,870 | 4,116 | 3,775 | 3,288 | Upgrade |
EBITDA Margin | - | 21.80% | 17.40% | 19.49% | 19.21% | 17.45% | Upgrade |
D&A For EBITDA | 603 | 606 | 600 | 860 | 871 | 843 | Upgrade |
EBIT | 5,109 | 4,517 | 3,270 | 3,256 | 2,904 | 2,445 | Upgrade |
EBIT Margin | 21.26% | 19.22% | 14.70% | 15.42% | 14.78% | 12.98% | Upgrade |
Effective Tax Rate | 29.90% | 30.18% | 26.98% | 27.07% | 26.41% | 25.68% | Upgrade |
Advertising Expenses | - | 1,655 | 1,531 | 1,674 | 1,585 | 1,260 | Upgrade |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.