Broadleaf Co., Ltd. (TYO:3673)
Japan · Delayed Price · Currency is JPY 462.00
-23.00 (-4.74%)
Sep 7, 2026, 3:30 PM JST
Broadleaf 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 |
| 21,777 | 20,815 | 18,045 | 15,384 | 13,832 | 20,651 | |
Revenue Growth | 12.00% | 15.35% | 17.30% | 11.22% | -33.02% | -2.41% |
Cost of Revenue | 7,236 | 7,296 | 6,334 | 6,045 | 5,346 | 5,754 |
Gross Profit | 14,541 | 13,519 | 11,711 | 9,339 | 8,486 | 14,897 |
Selling, General & Admin | 11,738 | 11,405 | 11,109 | 11,221 | 10,802 | 11,520 |
Other Operating Expenses | -23 | -6 | -64 | -43 | -34 | -17 |
Operating Expenses | 11,715 | 11,399 | 11,045 | 11,185 | 10,768 | 11,693 |
Operating Income | 2,826 | 2,120 | 666 | -1,846 | -2,282 | 3,204 |
Interest Expense | -60 | -55 | -42 | -25 | -17 | -11 |
Interest & Investment Income | 8 | 10 | 11 | 11 | 6 | 8 |
Earnings From Equity Investments | - | -95 | -86 | -1 | - | -6 |
Currency Exchange Gain (Loss) | - | - | 8 | - | - | - |
Other Non Operating Income (Expenses) | -70 | -69 | -14 | 4 | -96 | 36 |
EBT Excluding Unusual Items | 2,704 | 1,911 | 543 | -1,857 | -2,389 | 3,231 |
Gain (Loss) on Sale of Assets | -57 | -57 | 1 | - | - | - |
Asset Writedown | - | - | - | -63 | -615 | - |
Pretax Income | 2,647 | 1,854 | 544 | -1,920 | -3,004 | 3,231 |
Income Tax Expense | 857 | 638 | 212 | -396 | -573 | 1,058 |
Earnings From Continuing Operations | 1,790 | 1,216 | 332 | -1,524 | -2,431 | 2,173 |
Minority Interest in Earnings | 35 | 24 | 11 | 37 | - | -1 |
Net Income | 1,825 | 1,240 | 343 | -1,487 | -2,431 | 2,172 |
Net Income to Common | 1,825 | 1,240 | 343 | -1,487 | -2,431 | 2,172 |
Net Income Growth | 136.40% | 261.52% | - | - | - | -11.85% |
Shares Outstanding (Basic) | 181 | 180 | 178 | 177 | 177 | 176 |
Shares Outstanding (Diluted) | 184 | 184 | 183 | 177 | 177 | 179 |
Shares Change | -0.97% | 0.35% | 3.24% | 0.45% | -1.17% | 0.42% |
EPS (Basic) | 10.11 | 6.90 | 1.92 | -8.38 | -13.77 | 12.35 |
EPS (Diluted) | 9.91 | 6.75 | 1.88 | -8.38 | -13.77 | 12.16 |
EPS Growth | 138.44% | 260.00% | - | - | - | -12.20% |
Additional Metrics
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 |
Free Cash Flow | 7,806 | 6,878 | 6,525 | 3,368 | 1,590 | 3,737 |
Free Cash Flow Per Share | 42.36 | 37.42 | 35.63 | 18.98 | 9.00 | 20.91 |
Dividend Per Share | 5.500 | 3.000 | 1.000 | 0.500 | 0.500 | 4.350 |
Dividend Growth | 144.44% | 200.00% | 100.00% | 0% | -88.51% | -34.09% |
Gross Margin | 66.77% | 64.95% | 64.90% | 60.71% | 61.35% | 72.14% |
Operating Margin | 12.98% | 10.18% | 3.69% | -12.00% | -16.50% | 15.52% |
Profit Margin | 8.38% | 5.96% | 1.90% | -9.67% | -17.57% | 10.52% |
Free Cash Flow Margin | 35.84% | 33.04% | 36.16% | 21.89% | 11.49% | 18.10% |
EBITDA | 6,239 | 5,394 | 3,583 | 878 | 413 | 5,539 |
EBITDA Margin | 28.65% | 25.91% | 19.86% | 5.71% | 2.99% | 26.82% |
D&A For EBITDA | 3,413 | 3,274 | 2,917 | 2,724 | 2,695 | 2,335 |
EBIT | 2,826 | 2,120 | 666 | -1,846 | -2,282 | 3,204 |
EBIT Margin | 12.98% | 10.18% | 3.69% | -12.00% | -16.50% | 15.52% |
Effective Tax Rate | 32.38% | 34.41% | 38.97% | - | - | 32.75% |