Mani Inc
TSE:7730

Watchlist Manager
Mani Inc Logo
Mani Inc
TSE:7730
Watchlist
Price: 1 418 JPY -0.7% Market Closed
Market Cap: 139.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+47%
5Y
+97%
10Y
+117%
Operating Income
+
3Y
+33%
5Y
+89%
10Y
+96%
Net Income
+
3Y
-2%
5Y
+55%
10Y
+76%

Earnings Waterfall
Mani Inc

Revenue
30B JPY
Cost of Revenue
-10.7B JPY
Gross Profit
19.3B JPY
Operating Expenses
-11.1B JPY
Operating Income
8.2B JPY
Other Expenses
-3B JPY
Net Income
5.2B JPY

Income Statement
Mani Inc

Rotate your device to view
Income Statement
Currency: JPY
Nov-2005 Feb-2006 May-2006 Nov-2006 Feb-2007 May-2007 Nov-2007 Feb-2008 May-2008 Nov-2008 Feb-2009 May-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
0
0
1
1
0
0
1
2
0
3
3
2
0
0
6
6
7
0
0
0
Revenue
5 153
N/A
5 352
+4%
5 521
+3%
5 677
+3%
5 867
+3%
5 867
N/A
6 017
+3%
6 272
+4%
6 513
+4%
6 684
+3%
6 682
0%
6 831
+2%
6 793
-1%
6 821
+0%
6 862
+1%
9 444
+38%
9 473
+0%
9 625
+2%
9 357
-3%
9 460
+1%
9 547
+1%
9 535
0%
9 801
+3%
9 694
-1%
9 408
-3%
9 270
-1%
9 217
-1%
9 342
+1%
9 968
+7%
10 486
+5%
11 132
+6%
11 440
+3%
11 641
+2%
12 098
+4%
12 489
+3%
13 833
+11%
14 945
+8%
15 520
+4%
16 489
+6%
16 555
+0%
16 586
+0%
16 942
+2%
16 815
-1%
17 168
+2%
17 840
+4%
18 626
+4%
19 741
+6%
20 103
+2%
20 196
+0%
19 528
-3%
18 915
-3%
18 327
-3%
17 872
-2%
17 714
-1%
16 412
-7%
15 200
-7%
15 053
-1%
15 029
0%
16 271
+8%
17 190
+6%
17 719
+3%
18 537
+5%
19 085
+3%
20 416
+7%
21 793
+7%
22 790
+5%
24 107
+6%
24 488
+2%
25 497
+4%
26 371
+3%
27 577
+5%
28 513
+3%
29 054
+2%
29 415
+1%
29 183
-1%
29 968
+3%
Gross Profit
Cost of Revenue
(2 174)
(2 206)
(2 241)
(2 298)
(2 377)
(2 327)
(2 360)
(2 473)
(2 614)
(2 715)
(2 782)
(2 853)
(2 821)
(2 739)
(2 698)
(3 710)
(3 718)
(3 782)
(3 652)
(3 738)
(3 645)
(3 520)
(3 620)
(3 587)
(3 548)
(3 638)
(3 623)
(3 664)
(3 915)
(3 983)
(4 185)
(4 218)
(4 273)
(4 545)
(4 763)
(5 568)
(6 238)
(6 517)
(6 818)
(6 902)
(6 802)
(6 982)
(7 180)
(7 159)
(7 490)
(7 822)
(8 083)
(8 129)
(7 818)
(7 444)
(6 984)
(6 701)
(6 498)
(6 170)
(5 783)
(5 324)
(5 325)
(5 447)
(5 887)
(6 185)
(6 361)
(6 933)
(7 403)
(7 841)
(8 658)
(8 998)
(9 241)
(9 066)
(9 278)
(9 436)
(9 874)
(10 616)
(10 602)
(10 720)
(10 646)
(10 650)
Gross Profit
2 979
N/A
3 146
+6%
3 279
+4%
3 379
+3%
3 490
+3%
3 540
+1%
3 657
+3%
3 800
+4%
3 899
+3%
3 969
+2%
3 900
-2%
3 978
+2%
3 972
0%
4 082
+3%
4 165
+2%
5 734
+38%
5 755
+0%
5 843
+2%
5 705
-2%
5 722
+0%
5 901
+3%
6 015
+2%
6 181
+3%
6 107
-1%
5 860
-4%
5 633
-4%
5 594
-1%
5 679
+2%
6 054
+7%
6 503
+7%
6 948
+7%
7 222
+4%
7 368
+2%
7 553
+3%
7 726
+2%
8 265
+7%
8 706
+5%
9 003
+3%
9 671
+7%
9 653
0%
9 784
+1%
9 959
+2%
9 635
-3%
10 008
+4%
10 350
+3%
10 804
+4%
11 659
+8%
11 973
+3%
12 378
+3%
12 084
-2%
11 931
-1%
11 627
-3%
11 374
-2%
11 544
+1%
10 630
-8%
9 876
-7%
9 728
-2%
9 581
-2%
10 384
+8%
11 005
+6%
11 358
+3%
11 604
+2%
11 682
+1%
12 575
+8%
13 135
+4%
13 792
+5%
14 866
+8%
15 422
+4%
16 219
+5%
16 935
+4%
17 703
+5%
17 897
+1%
18 452
+3%
18 695
+1%
18 537
-1%
19 318
+4%
Operating Income
Operating Expenses
(1 014)
(1 057)
(1 101)
(1 138)
(1 131)
(1 127)
(1 201)
(1 332)
(1 395)
(1 448)
(1 463)
(1 516)
(1 507)
(1 518)
(1 568)
(2 182)
(2 238)
(2 283)
(2 252)
(2 255)
(2 322)
(2 412)
(2 580)
(2 626)
(2 676)
(2 649)
(2 623)
(2 661)
(2 740)
(2 880)
(3 083)
(3 322)
(3 450)
(3 542)
(3 564)
(4 087)
(4 546)
(5 081)
(5 479)
(5 407)
(5 389)
(5 341)
(5 475)
(5 747)
(6 008)
(6 324)
(6 724)
(6 893)
(6 843)
(6 491)
(6 180)
(5 762)
(5 697)
(5 804)
(5 581)
(5 536)
(5 386)
(5 358)
(5 461)
(5 657)
(5 700)
(5 842)
(6 059)
(6 412)
(6 937)
(7 255)
(7 819)
(8 179)
(8 501)
(8 948)
(9 389)
(9 505)
(10 176)
(10 328)
(10 508)
(11 125)
Selling, General & Administrative
(1 014)
(1 034)
(1 101)
(1 138)
(1 151)
(1 128)
(1 201)
(1 218)
(1 395)
(1 244)
(1 417)
(909)
(927)
(954)
(998)
(1 372)
(1 406)
(1 423)
(1 398)
(1 398)
(1 664)
(1 970)
(2 337)
(1 645)
(2 676)
(2 649)
(2 623)
(1 773)
(2 740)
(2 880)
(3 083)
(2 160)
(3 450)
(3 542)
(3 564)
(2 766)
(4 563)
(5 081)
(5 479)
(3 985)
(5 389)
(5 341)
(5 475)
(4 260)
(6 009)
(6 324)
(6 724)
(4 993)
(6 843)
(6 491)
(6 180)
(3 853)
(5 697)
(5 804)
(5 581)
(3 695)
(5 385)
(5 357)
(5 461)
(3 885)
(5 699)
(5 840)
(6 057)
(4 533)
(6 936)
(7 255)
(7 817)
(5 650)
(8 500)
(8 946)
(9 388)
(6 740)
(10 174)
(10 329)
(10 508)
(11 124)
Research & Development
0
0
0
0
0
0
0
0
0
(173)
(346)
(515)
(491)
(477)
(486)
(696)
(721)
(751)
(748)
(754)
0
0
0
(883)
0
0
0
(801)
0
0
0
(1 062)
0
0
0
(1 212)
0
0
0
(1 278)
0
0
0
(1 222)
0
0
0
(1 615)
0
0
0
(1 694)
0
0
0
(1 590)
0
0
0
(1 498)
0
0
0
(1 560)
0
0
0
(2 187)
0
0
0
(2 396)
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(30)
(61)
(92)
(90)
(87)
(85)
(114)
(112)
(109)
(106)
(103)
0
0
0
(99)
0
0
0
(87)
0
0
0
(100)
0
0
0
(108)
0
0
0
(144)
0
0
0
(265)
0
0
0
(285)
0
0
0
(215)
0
0
0
(251)
0
0
0
(273)
0
0
0
(318)
0
0
0
(340)
0
0
0
(369)
0
0
0
0
Other Operating Expenses
0
(23)
0
0
20
0
0
(114)
0
0
360
0
0
0
0
0
0
0
0
0
(658)
(443)
(243)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
17
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
(1)
0
(0)
(1)
(1)
(2)
(2)
(1)
(1)
0
(2)
(2)
0
(2)
0
0
(2)
1
0
(1)
Operating Income
1 965
N/A
2 090
+6%
2 179
+4%
2 241
+3%
2 359
+5%
2 413
+2%
2 456
+2%
2 468
+0%
2 505
+1%
2 521
+1%
2 437
-3%
2 462
+1%
2 465
+0%
2 564
+4%
2 597
+1%
3 552
+37%
3 517
-1%
3 560
+1%
3 453
-3%
3 467
+0%
3 580
+3%
3 603
+1%
3 601
0%
3 480
-3%
3 184
-9%
2 984
-6%
2 972
0%
3 017
+2%
3 314
+10%
3 623
+9%
3 865
+7%
3 900
+1%
3 918
+0%
4 011
+2%
4 162
+4%
4 178
+0%
4 161
0%
3 923
-6%
4 192
+7%
4 246
+1%
4 395
+3%
4 618
+5%
4 160
-10%
4 261
+2%
4 341
+2%
4 480
+3%
4 935
+10%
5 080
+3%
5 535
+9%
5 593
+1%
5 750
+3%
5 865
+2%
5 678
-3%
5 741
+1%
5 049
-12%
4 341
-14%
4 342
+0%
4 224
-3%
4 923
+17%
5 348
+9%
5 658
+6%
5 762
+2%
5 623
-2%
6 163
+10%
6 198
+1%
6 537
+5%
7 047
+8%
7 243
+3%
7 718
+7%
7 987
+3%
8 314
+4%
8 392
+1%
8 276
-1%
8 367
+1%
8 029
-4%
8 193
+2%
Pre-Tax Income
Interest Income Expense
57
50
3
8
25
33
47
33
43
35
37
34
20
37
42
28
47
32
30
21
22
42
(4)
25
66
162
263
238
269
174
109
120
153
54
107
135
(31)
(10)
(79)
(235)
(7)
61
129
342
244
148
69
552
3 278
3 310
3 260
2 524
(81)
525
531
858
736
387
722
498
650
554
940
1 380
1 159
1 115
749
739
876
1 013
976
43
99
(154)
(514)
308
Non-Reccuring Items
10
1
4
(69)
(64)
(71)
(18)
(51)
(77)
(89)
(89)
(63)
(32)
(2)
(3)
43
45
1
(396)
(333)
(332)
(288)
109
15
17
17
17
115
15
15
15
(99)
(2)
(2)
(2)
17
0
17
3
(4)
(7)
(9)
3
0
3
19
22
(238)
(552)
(508)
(585)
(35)
(98)
(252)
(178)
(253)
(161)
(90)
79
177
147
171
(15)
(130)
(41)
(48)
(51)
13
(49)
(41)
(18)
(45)
(46)
(58)
(58)
(1 196)
Gain/Loss on Disposition of Assets
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
0
0
(1)
10
0
0
0
9
0
0
0
11
0
1
2
15
3
2
2
18
0
0
0
10
0
0
(2)
(263)
4
0
2
15
(5)
(5)
(3)
13
2
0
(6)
54
7
8
19
34
48
37
34
50
45
57
58
59
89
67
68
74
Total Other Income
5
5
5
6
7
7
9
7
37
40
39
7
1
7
5
11
4
29
35
44
42
12
12
3
15
15
15
7
18
21
23
8
20
21
26
19
42
47
48
28
43
41
52
32
47
49
61
58
83
60
41
31
5
22
(29)
(127)
(199)
(152)
(114)
(76)
43
(3)
0
(28)
(27)
(14)
(25)
(27)
(24)
(16)
4
(25)
(35)
(77)
(202)
(292)
Pre-Tax Income
2 037
N/A
2 145
+5%
2 191
+2%
2 186
0%
2 327
+6%
2 381
+2%
2 494
+5%
2 457
-1%
2 507
+2%
2 507
+0%
2 424
-3%
2 440
+1%
2 455
+1%
2 606
+6%
2 641
+1%
3 634
+38%
3 613
-1%
3 622
+0%
3 122
-14%
3 200
+2%
3 311
+3%
3 368
+2%
3 716
+10%
3 534
-5%
3 282
-7%
3 178
-3%
3 266
+3%
3 386
+4%
3 616
+7%
3 832
+6%
4 012
+5%
3 941
-2%
4 089
+4%
4 085
0%
4 294
+5%
4 365
+2%
4 174
-4%
3 979
-5%
4 166
+5%
4 053
-3%
4 424
+9%
4 711
+6%
4 343
-8%
4 646
+7%
4 635
0%
4 697
+1%
5 084
+8%
5 189
+2%
8 348
+61%
8 455
+1%
8 469
+0%
8 399
-1%
5 499
-35%
6 030
+10%
5 369
-11%
4 832
-10%
4 720
-2%
4 369
-7%
5 604
+28%
6 001
+7%
6 505
+8%
6 492
0%
6 567
+1%
7 419
+13%
7 337
-1%
7 627
+4%
7 754
+2%
8 018
+3%
8 566
+7%
9 000
+5%
9 334
+4%
8 424
-10%
8 383
0%
8 145
-3%
7 323
-10%
7 087
-3%
Net Income
Tax Provision
(818)
(846)
(861)
(857)
(912)
(928)
(965)
(944)
(960)
(949)
(915)
(913)
(925)
(986)
(1 023)
(1 388)
(1 373)
(1 373)
(1 145)
(1 178)
(1 233)
(1 276)
(1 415)
(1 354)
(1 252)
(1 174)
(1 209)
(1 206)
(1 274)
(1 333)
(1 377)
(1 334)
(1 374)
(1 430)
(1 461)
(1 432)
(1 373)
(1 147)
(1 121)
(1 048)
(1 140)
(1 244)
(1 180)
(1 331)
(1 318)
(1 398)
(1 506)
(1 418)
(2 334)
(2 328)
(2 312)
(2 297)
(1 433)
(1 657)
(1 523)
(1 502)
(1 457)
(1 331)
(1 644)
(1 710)
(1 876)
(1 883)
(1 965)
(2 129)
(2 070)
(2 106)
(2 050)
(2 064)
(2 337)
(2 418)
(2 503)
(2 137)
(2 072)
(2 109)
(1 864)
(1 919)
Income from Continuing Operations
1 220
1 300
1 329
1 328
1 415
1 453
1 529
1 514
1 547
1 559
1 509
1 528
1 530
1 619
1 619
2 246
2 240
2 250
1 977
2 021
2 078
2 091
2 301
2 179
2 031
2 004
2 058
2 180
2 341
2 499
2 635
2 607
2 715
2 655
2 832
2 933
2 801
2 832
3 044
3 006
3 284
3 467
3 163
3 315
3 317
3 299
3 578
3 771
6 014
6 126
6 157
6 102
4 066
4 374
3 846
3 330
3 263
3 038
3 960
4 291
4 629
4 609
4 602
5 290
5 267
5 521
5 704
5 954
6 229
6 582
6 831
6 287
6 311
6 036
5 459
5 168
Income to Minority Interest
(4)
(4)
(10)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 216
N/A
1 296
+7%
1 320
+2%
1 320
+0%
1 408
+7%
1 453
+3%
1 529
+5%
1 514
-1%
1 547
+2%
1 559
+1%
1 509
-3%
1 528
+1%
1 530
+0%
1 619
+6%
1 619
0%
2 246
+39%
2 240
0%
2 250
+0%
1 977
-12%
2 021
+2%
2 078
+3%
2 091
+1%
2 301
+10%
2 179
-5%
2 031
-7%
2 004
-1%
2 058
+3%
2 180
+6%
2 341
+7%
2 499
+7%
2 635
+5%
2 607
-1%
2 715
+4%
2 655
-2%
2 832
+7%
2 933
+4%
2 801
-4%
2 832
+1%
3 044
+8%
3 006
-1%
3 284
+9%
3 467
+6%
3 163
-9%
3 315
+5%
3 317
+0%
3 299
-1%
3 578
+8%
3 771
+5%
6 014
+59%
6 126
+2%
6 157
+0%
6 102
-1%
4 066
-33%
4 374
+8%
3 846
-12%
3 330
-13%
3 263
-2%
3 037
-7%
3 960
+30%
4 291
+8%
4 629
+8%
4 610
0%
4 601
0%
5 290
+15%
5 267
0%
5 520
+5%
5 705
+3%
5 953
+4%
6 227
+5%
6 581
+6%
6 830
+4%
6 286
-8%
6 311
+0%
6 035
-4%
5 458
-10%
5 167
-5%
EPS (Diluted)
11.53
N/A
12.11
+5%
12.36
+2%
12.38
+0%
13.02
+5%
13.64
+5%
14.38
+5%
14.05
-2%
14.79
+5%
14.85
+0%
14.3
-4%
14.71
+3%
14.82
+1%
15.52
+5%
15.68
+1%
21.8
+39%
21.66
-1%
21.73
+0%
19.12
-12%
19.43
+2%
20.11
+3%
20.48
+2%
22.55
+10%
21.36
-5%
19.92
-7%
19.86
0%
20.47
+3%
21.58
+5%
23.57
+9%
25.16
+7%
26.52
+5%
26.33
-1%
27.33
+4%
26.73
-2%
28.52
+7%
29.53
+4%
28.21
-4%
28.52
+1%
30.78
+8%
30.36
-1%
34.1
+12%
34.46
+1%
32.14
-7%
33.68
+5%
33.7
+0%
33.52
-1%
36.36
+8%
38.31
+5%
61.11
+60%
62.25
+2%
62.55
+0%
61.99
-1%
41.31
-33%
44.44
+8%
39.08
-12%
33.83
-13%
33.15
-2%
30.86
-7%
40.23
+30%
43.6
+8%
47.03
+8%
46.84
0%
46.75
0%
53.75
+15%
53.51
0%
56.05
+5%
57.92
+3%
60.45
+4%
63.23
+5%
66.82
+6%
69.34
+4%
63.82
-8%
64.07
+0%
61.27
-4%
55.41
-10%
52.46
-5%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.