B-Lot Company Limited (TYO:3452)
Japan · Delayed Price · Currency is JPY 1,484.00
+9.00 (0.61%)
Aug 20, 2026, 2:59 PM JST
B-Lot Company Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 44,167 | 37,778 | 30,933 | 23,510 | 19,911 | 14,751 | |
Revenue Growth | 38.30% | 22.13% | 31.57% | 18.07% | 34.98% | -44.30% |
Cost of Revenue | 30,628 | 24,994 | 20,884 | 14,859 | 13,981 | 9,929 |
Gross Profit | 13,539 | 12,784 | 10,049 | 8,651 | 5,930 | 4,822 |
Selling, General & Admin | 4,302 | 4,030 | 3,303 | 2,798 | 2,787 | 2,543 |
Other Operating Expenses | 762 | 762 | 405 | 339 | 229 | 248 |
Operating Expenses | 5,476 | 5,204 | 3,708 | 3,152 | 3,016 | 2,791 |
Operating Income | 8,063 | 7,580 | 6,341 | 5,499 | 2,914 | 2,031 |
Interest Expense | -1,505 | -1,231 | -564 | -570 | -569 | -548 |
Interest & Investment Income | 28 | 19 | 2 | 1 | 2 | 4 |
Earnings From Equity Investments | 58 | 93 | 155 | 67 | 127 | 47 |
Other Non Operating Income (Expenses) | -80 | -10 | -123 | -54 | -61 | -34 |
EBT Excluding Unusual Items | 6,564 | 6,451 | 5,811 | 4,943 | 2,413 | 1,500 |
Gain (Loss) on Sale of Investments | 403 | 359 | 12 | 30 | 39 | - |
Gain (Loss) on Sale of Assets | - | - | 12 | - | - | - |
Asset Writedown | - | - | - | -151 | - | -83 |
Other Unusual Items | - | - | 1 | -49 | - | -19 |
Pretax Income | 6,967 | 6,810 | 5,836 | 4,773 | 2,452 | 1,398 |
Income Tax Expense | 2,300 | 2,394 | 1,896 | 1,469 | 809 | 436 |
Earnings From Continuing Operations | 4,667 | 4,416 | 3,940 | 3,304 | 1,643 | 962 |
Minority Interest in Earnings | 2 | 4 | 1 | -7 | -6 | -9 |
Net Income | 4,669 | 4,420 | 3,941 | 3,297 | 1,637 | 953 |
Net Income to Common | 4,669 | 4,420 | 3,941 | 3,297 | 1,637 | 953 |
Net Income Growth | 1.41% | 12.15% | 19.53% | 101.40% | 71.77% | 177.03% |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 20 | 18 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 20 | 18 |
Shares Change | -2.46% | -3.21% | 0.08% | -0.65% | 9.79% | 11.35% |
EPS (Basic) | 250.28 | 236.03 | 204.53 | 171.11 | 83.95 | 53.64 |
EPS (Diluted) | 249.95 | 235.45 | 203.21 | 170.15 | 83.95 | 53.64 |
EPS Growth | 3.98% | 15.87% | 19.43% | 102.69% | 56.50% | 148.80% |
Free Cash Flow | 1,901 | -10,280 | 5,815 | 4,891 | -4,094 | 175 |
Free Cash Flow Per Share | 101.76 | -547.57 | 299.80 | 252.37 | -209.88 | 9.85 |
Dividend Per Share | 73.000 | 73.000 | 61.000 | 51.000 | 20.000 | 15.000 |
Dividend Growth | 19.67% | 19.67% | 19.61% | 155.00% | 33.33% | 0% |
Gross Margin | 30.65% | 33.84% | 32.49% | 36.80% | 29.78% | 32.69% |
Operating Margin | 18.26% | 20.06% | 20.50% | 23.39% | 14.64% | 13.77% |
Profit Margin | 10.57% | 11.70% | 12.74% | 14.02% | 8.22% | 6.46% |
Free Cash Flow Margin | 4.30% | -27.21% | 18.80% | 20.80% | -20.56% | 1.19% |
EBITDA | 8,425 | 7,952 | 6,695 | 5,805 | 3,041 | 2,161 |
EBITDA Margin | 19.07% | 21.05% | 21.64% | 24.69% | 15.27% | 14.65% |
D&A For EBITDA | 362 | 372 | 354 | 306 | 127 | 130 |
EBIT | 8,063 | 7,580 | 6,341 | 5,499 | 2,914 | 2,031 |
EBIT Margin | 18.26% | 20.06% | 20.50% | 23.39% | 14.64% | 13.77% |
Effective Tax Rate | 33.01% | 35.15% | 32.49% | 30.78% | 32.99% | 31.19% |