Media Five Co. (FKSE: 3824)
Japan
· Delayed Price · Currency is JPY 565.00
+13.00 (2.36%)
At close: Jan 31, 2025
Media Five Co. Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2019 - 2015 |
| Revenue | 1,816 | 1,835 | 1,747 | 1,799 | 1,536 | 1,512 | Upgrade
|
| Revenue Growth (YoY) | 0.44% | 5.04% | -2.89% | 17.12% | 1.59% | 5.66% | Upgrade
|
| Cost of Revenue | 1,167 | 1,182 | 1,124 | 1,223 | 1,011 | 995 | Upgrade
|
| Gross Profit | 649 | 653 | 623 | 576 | 525 | 517 | Upgrade
|
| Selling, General & Admin | 640 | 630 | 597 | 542 | 651 | 577 | Upgrade
|
| Operating Expenses | 651 | 641 | 605 | 545 | 657 | 580 | Upgrade
|
| Operating Income | -2 | 12 | 18 | 31 | -132 | -63 | Upgrade
|
| Interest Expense | -1 | -1 | - | - | -1 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -8 | -7 | -2 | -2 | 77 | -3 | Upgrade
|
| EBT Excluding Unusual Items | -11 | 4 | 16 | 29 | -56 | -66 | Upgrade
|
| Asset Writedown | - | - | - | - | -26 | - | Upgrade
|
| Pretax Income | -11 | 4 | 16 | 29 | -82 | -66 | Upgrade
|
| Income Tax Expense | - | 1 | 8 | - | -6 | 1 | Upgrade
|
| Earnings From Continuing Operations | -11 | 3 | 8 | 29 | -76 | -67 | Upgrade
|
| Net Income | -11 | 3 | 8 | 29 | -76 | -67 | Upgrade
|
| Net Income to Common | -11 | 3 | 8 | 29 | -76 | -67 | Upgrade
|
| Net Income Growth | - | -62.50% | -72.41% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 | 1 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 0.23% | -2.17% | Upgrade
|
| EPS (Basic) | -11.70 | 3.19 | 8.51 | 30.85 | -80.85 | -71.44 | Upgrade
|
| EPS (Diluted) | -11.70 | 3.19 | 8.51 | 30.85 | -80.85 | -71.44 | Upgrade
|
| EPS Growth | - | -62.50% | -72.41% | - | - | - | Upgrade
|
| Free Cash Flow | 18 | 34 | -35 | 64 | -117 | -65 | Upgrade
|
| Free Cash Flow Per Share | 19.15 | 36.17 | -37.23 | 68.09 | -124.47 | -69.30 | Upgrade
|
| Gross Margin | 35.74% | 35.59% | 35.66% | 32.02% | 34.18% | 34.19% | Upgrade
|
| Operating Margin | -0.11% | 0.65% | 1.03% | 1.72% | -8.59% | -4.17% | Upgrade
|
| Profit Margin | -0.61% | 0.16% | 0.46% | 1.61% | -4.95% | -4.43% | Upgrade
|
| Free Cash Flow Margin | 0.99% | 1.85% | -2.00% | 3.56% | -7.62% | -4.30% | Upgrade
|
| EBITDA | 7 | 23 | 27 | 37 | -124 | -58 | Upgrade
|
| EBITDA Margin | 0.39% | 1.25% | 1.55% | 2.06% | -8.07% | -3.84% | Upgrade
|
| D&A For EBITDA | 9 | 11 | 9 | 6 | 8 | 5 | Upgrade
|
| EBIT | -2 | 12 | 18 | 31 | -132 | -63 | Upgrade
|
| EBIT Margin | -0.11% | 0.65% | 1.03% | 1.72% | -8.59% | -4.17% | Upgrade
|
| Effective Tax Rate | - | 25.00% | 50.00% | - | - | - | Upgrade
|
| Advertising Expenses | - | 28 | 27 | 27 | 17 | 21 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.