First Brothers Co.,Ltd. (TYO:3454)
Japan · Delayed Price · Currency is JPY 1,118.00
+14.00 (1.27%)
Sep 1, 2025, 3:30 PM JST
First Brothers Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | Nov '20 Nov 30, 2020 | 2016 - 2020 |
| 17,874 | 16,865 | 22,268 | 14,284 | 26,685 | 15,642 | Upgrade | |
Revenue Growth (YoY) | 22.02% | -24.26% | 55.89% | -46.47% | 70.60% | -21.15% | Upgrade |
Cost of Revenue | 12,482 | 11,761 | 15,288 | 10,195 | 19,845 | 11,349 | Upgrade |
Gross Profit | 5,392 | 5,104 | 6,980 | 4,089 | 6,840 | 4,293 | Upgrade |
Selling, General & Admin | 2,285 | 2,197 | 2,346 | 2,190 | 1,691 | 1,552 | Upgrade |
Other Operating Expenses | 69 | 69 | 173 | 83 | 209 | 158 | Upgrade |
Operating Expenses | 2,354 | 2,266 | 2,519 | 2,273 | 1,900 | 1,752 | Upgrade |
Operating Income | 3,038 | 2,838 | 4,461 | 1,816 | 4,940 | 2,541 | Upgrade |
Interest Expense | -729 | -642 | -623 | -577 | -472 | -418 | Upgrade |
Interest & Investment Income | 5 | 3 | 2 | 1 | 1 | 1 | Upgrade |
Other Non Operating Income (Expenses) | -169 | -79 | -2 | -79 | -163 | -250 | Upgrade |
EBT Excluding Unusual Items | 2,145 | 2,120 | 3,838 | 1,161 | 4,306 | 1,874 | Upgrade |
Gain (Loss) on Sale of Investments | 4 | -4 | 616 | - | - | 1,213 | Upgrade |
Gain (Loss) on Sale of Assets | 50 | -6 | 234 | -1 | - | - | Upgrade |
Asset Writedown | 15 | 71 | -2 | 183 | 73 | -58 | Upgrade |
Other Unusual Items | - | -2 | - | - | -1 | - | Upgrade |
Pretax Income | 2,214 | 2,179 | 4,686 | 1,343 | 4,378 | 3,029 | Upgrade |
Income Tax Expense | 751 | 736 | 1,503 | 167 | 1,588 | 721 | Upgrade |
Earnings From Continuing Operations | 1,463 | 1,443 | 3,183 | 1,176 | 2,790 | 2,308 | Upgrade |
Minority Interest in Earnings | -3 | -27 | 3 | 4 | 5 | 5 | Upgrade |
Net Income | 1,460 | 1,416 | 3,186 | 1,180 | 2,795 | 2,313 | Upgrade |
Net Income to Common | 1,460 | 1,416 | 3,186 | 1,180 | 2,795 | 2,313 | Upgrade |
Net Income Growth | 26.85% | -55.56% | 170.00% | -57.78% | 20.84% | 5.96% | Upgrade |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade |
Shares Change (YoY) | -0.04% | 0.16% | - | - | 0.00% | -0.08% | Upgrade |
EPS (Basic) | 104.11 | 100.97 | 227.19 | 84.15 | 199.31 | 164.95 | Upgrade |
EPS (Diluted) | 104.09 | 100.88 | 227.19 | 84.15 | 199.31 | 164.95 | Upgrade |
EPS Growth | 26.90% | -55.60% | 170.00% | -57.78% | 20.84% | 6.03% | Upgrade |
Free Cash Flow | 1,591 | -1,301 | 1,238 | -7,125 | 301 | -4,887 | Upgrade |
Free Cash Flow Per Share | 113.39 | -92.62 | 88.28 | -508.08 | 21.46 | -348.50 | Upgrade |
Dividend Per Share | 34.000 | 67.000 | 32.000 | 30.000 | 27.000 | 24.000 | Upgrade |
Dividend Growth | -47.69% | 109.38% | 6.67% | 11.11% | 12.50% | 14.29% | Upgrade |
Gross Margin | 30.17% | 30.26% | 31.34% | 28.63% | 25.63% | 27.45% | Upgrade |
Operating Margin | 17.00% | 16.83% | 20.03% | 12.71% | 18.51% | 16.25% | Upgrade |
Profit Margin | 8.17% | 8.40% | 14.31% | 8.26% | 10.47% | 14.79% | Upgrade |
Free Cash Flow Margin | 8.90% | -7.71% | 5.56% | -49.88% | 1.13% | -31.24% | Upgrade |
EBITDA | 4,441 | 4,173 | 5,733 | 2,909 | 5,771 | 3,275 | Upgrade |
EBITDA Margin | 24.85% | 24.74% | 25.75% | 20.36% | 21.63% | 20.94% | Upgrade |
D&A For EBITDA | 1,403 | 1,335 | 1,272 | 1,093 | 831 | 734 | Upgrade |
EBIT | 3,038 | 2,838 | 4,461 | 1,816 | 4,940 | 2,541 | Upgrade |
EBIT Margin | 17.00% | 16.83% | 20.03% | 12.71% | 18.51% | 16.25% | Upgrade |
Effective Tax Rate | 33.92% | 33.78% | 32.07% | 12.44% | 36.27% | 23.80% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.