Vizora日本語

MedinetMEDINET Co., Ltd.2370東証グロースサービス業FY ending Sep 2025, non-consolidated, J-GAAP

Medinet FY ending Sep 2024 results

About 100% of Medinet's sales come from Contracted Cell Manufacturing Business, with Cellular and tissue-based product business making up much of the rest.

It lost about ¥180 for every ¥100 of sales at the operating level.

Revenue changed +16.2% from the prior year.

What changed from last year

FY ending Sep 2023 → FY ending Sep 2024

Revenue
+16.2%¥661.5M → ¥768.5M
Gross profit
+14.7%¥98.3M → ¥112.7M
Operating income
Loss-¥1.43B → -¥1.38B
Operating cash flow
Loss-¥1.26B → -¥1.27B
Free cash flow
Loss-¥1.35B → -¥1.33B

Where the money goes

FY ending Sep 2023 → FY ending Sep 2024

Where ¥100 of sales goes

For every ¥100 Medinet sells, how much goes where, and how much is kept.

FY ending Sep 2024
Cost of sales
¥85
SG&A
¥195
Operating loss
¥180
Net loss
¥166

Annual margin trends

Gross margin14.7%
FY ending Sep 2019: 37.8%37.8%FY ending Sep 2020: 37.2%37.2%FY ending Sep 2021: 26.4%26.4%FY ending Sep 2022: 20.2%20.2%FY ending Sep 2023: 14.9%14.9%FY ending Sep 2024: 14.7%14.7%FY19FY20FY21FY22FY23FY24
Operating margin-180.2%
FY ending Sep 2019: -95.2%-95.2%FY ending Sep 2020: -118.3%-118.3%FY ending Sep 2021: -158.2%-158.2%FY ending Sep 2022: -210.4%-210.4%FY ending Sep 2023: -215.5%-215.5%FY ending Sep 2024: -180.2%-180.2%FY19FY20FY21FY22FY23FY24
Net margin-166.2%
FY ending Sep 2019: -75.1%-75.1%FY ending Sep 2020: -107.5%-107.5%FY ending Sep 2021: -123.5%-123.5%FY ending Sep 2022: -197.9%-197.9%FY ending Sep 2023: -217.4%-217.4%FY ending Sep 2024: -166.2%-166.2%FY19FY20FY21FY22FY23FY24

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Which businesses earn the money

Revenue by business segment, and the profit each one keeps.

FY ending Sep 2024

Profit by segment

※ Segment figures include inter-segment sales and do not sum to the company total

Sources

Show source documents (6)

  • EDINET (FSA Japan)

    有価証券報告書－第30期(2024/10/01－2025/09/30)

    ID S100XB0H2025-12-17Open

  • EDINET (FSA Japan)

    有価証券報告書－第29期(2023/10/01－2024/09/30)

    ID S100UX6K2024-12-18Open

  • EDINET (FSA Japan)

    有価証券報告書－第28期(2022/10/01－2023/09/30)

    ID S100SI7J2023-12-21Open

  • EDINET (FSA Japan)

    有価証券報告書－第27期(令和3年10月1日－令和4年9月30日)

    ID S100PT7B2022-12-15Open

  • EDINET (FSA Japan)

    有価証券報告書－第26期(令和2年10月1日－令和3年9月30日)

    ID S100N2N22021-12-16Open

  • EDINET (FSA Japan)

    有価証券報告書－第25期(令和1年10月1日－令和2年9月30日)

    ID S100KDPI2020-12-17Open

Extracted from XBRL: 41 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Other periods

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.

Open MarkdownShare on XSave image