First Brothers Co.,Ltd. (TYO:3454)
Japan · Delayed Price · Currency is JPY 1,277.00
+1.00 (0.08%)
Jul 16, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
| 24,186 | 19,063 | 16,865 | 22,268 | 14,284 | 26,685 | |
Revenue Growth (YoY) | 35.32% | 13.03% | -24.26% | 55.89% | -46.47% | 70.60% |
Cost of Revenue | 14,409 | 11,230 | 11,761 | 15,288 | 10,195 | 19,845 |
Gross Profit | 9,777 | 7,833 | 5,104 | 6,980 | 4,089 | 6,840 |
Selling, General & Admin | 2,549 | 2,461 | 2,197 | 2,346 | 2,190 | 1,691 |
Other Operating Expenses | - | 77 | 69 | 173 | 83 | 209 |
Operating Expenses | 2,549 | 2,538 | 2,266 | 2,519 | 2,273 | 1,900 |
Operating Income | 7,228 | 5,295 | 2,838 | 4,461 | 1,816 | 4,940 |
Interest Expense | -853.42 | -789 | -642 | -623 | -577 | -472 |
Interest & Investment Income | 16.39 | 11 | 3 | 2 | 1 | 1 |
Other Non Operating Income (Expenses) | 30.45 | -103 | -79 | -2 | -79 | -163 |
EBT Excluding Unusual Items | 6,422 | 4,414 | 2,120 | 3,838 | 1,161 | 4,306 |
Gain (Loss) on Sale of Investments | -1.9 | 4 | -4 | 616 | - | - |
Gain (Loss) on Sale of Assets | 1,076 | 151 | -6 | 234 | -1 | - |
Asset Writedown | -1,309 | -1,289 | 71 | -2 | 183 | 73 |
Other Unusual Items | - | - | -2 | - | - | -1 |
Pretax Income | 6,186 | 3,280 | 2,179 | 4,686 | 1,343 | 4,378 |
Income Tax Expense | 2,221 | 1,530 | 736 | 1,503 | 167 | 1,588 |
Earnings From Continuing Operations | 3,965 | 1,750 | 1,443 | 3,183 | 1,176 | 2,790 |
Minority Interest in Earnings | -2.16 | -1 | -27 | 3 | 4 | 5 |
Net Income | 3,963 | 1,749 | 1,416 | 3,186 | 1,180 | 2,795 |
Net Income to Common | 3,963 | 1,749 | 1,416 | 3,186 | 1,180 | 2,795 |
Net Income Growth | 171.45% | 23.52% | -55.56% | 170.00% | -57.78% | 20.84% |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 14 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 14 |
Shares Change (YoY) | -0.05% | -0.16% | 0.16% | - | - | 0.00% |
EPS (Basic) | 282.60 | 124.71 | 100.97 | 227.19 | 84.15 | 199.31 |
EPS (Diluted) | 282.60 | 124.71 | 100.88 | 227.19 | 84.15 | 199.31 |
EPS Growth | 171.50% | 23.62% | -55.60% | 170.00% | -57.78% | 20.84% |
Free Cash Flow | 6,392 | 3,857 | -1,301 | 1,238 | -7,125 | 301 |
Free Cash Flow Per Share | 455.79 | 275.02 | -92.62 | 88.28 | -508.08 | 21.46 |
Dividend Per Share | 35.000 | 35.000 | 67.000 | 32.000 | 30.000 | 27.000 |
Dividend Growth | 2.94% | -47.76% | 109.38% | 6.67% | 11.11% | 12.50% |
Gross Margin | 40.42% | 41.09% | 30.26% | 31.34% | 28.63% | 25.63% |
Operating Margin | 29.89% | 27.78% | 16.83% | 20.03% | 12.71% | 18.51% |
Profit Margin | 16.39% | 9.18% | 8.40% | 14.31% | 8.26% | 10.47% |
Free Cash Flow Margin | 26.43% | 20.23% | -7.71% | 5.56% | -49.88% | 1.13% |
EBITDA | 8,507 | 6,677 | 4,173 | 5,733 | 2,909 | 5,771 |
EBITDA Margin | 35.17% | 35.03% | 24.74% | 25.75% | 20.36% | 21.63% |
D&A For EBITDA | 1,279 | 1,382 | 1,335 | 1,272 | 1,093 | 831 |
EBIT | 7,228 | 5,295 | 2,838 | 4,461 | 1,816 | 4,940 |
EBIT Margin | 29.89% | 27.78% | 16.83% | 20.03% | 12.71% | 18.51% |
Effective Tax Rate | 35.90% | 46.65% | 33.78% | 32.07% | 12.44% | 36.27% |