Broadmedia Corporation (TYO:4347)
Japan · Delayed Price · Currency is JPY 2,082.00
+109.00 (5.52%)
Feb 16, 2026, 3:30 PM JST
Broadmedia Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 15,416 | 15,533 | 14,179 | 13,023 | 12,339 | 10,991 | |
Revenue Growth (YoY) | -1.07% | 9.55% | 8.88% | 5.54% | 12.26% | -4.48% |
Cost of Revenue | 9,463 | 9,473 | 8,502 | 7,996 | 7,694 | 6,932 |
Gross Profit | 5,953 | 6,060 | 5,677 | 5,027 | 4,645 | 4,059 |
Selling, General & Admin | 5,056 | 5,353 | 4,807 | 3,990 | 3,769 | 3,580 |
Operating Expenses | 5,056 | 5,340 | 4,792 | 3,973 | 3,754 | 3,562 |
Operating Income | 897 | 720 | 885 | 1,054 | 891 | 497 |
Interest Expense | -19 | -23 | -19 | -11 | -16 | -17 |
Interest & Investment Income | 6 | 2 | - | 1 | 1 | 2 |
Earnings From Equity Investments | 7 | 6 | 5 | 18 | 29 | -15 |
Currency Exchange Gain (Loss) | 6 | - | 26 | 5 | 9 | 5 |
Other Non Operating Income (Expenses) | 34 | 14 | 11 | 11 | 20 | 3 |
EBT Excluding Unusual Items | 931 | 719 | 908 | 1,078 | 934 | 475 |
Gain (Loss) on Sale of Investments | - | - | -15 | -24 | 53 | -11 |
Asset Writedown | -219 | -314 | -74 | -36 | -1 | -111 |
Other Unusual Items | 10 | 24 | -48 | -111 | 325 | - |
Pretax Income | 722 | 429 | 771 | 907 | 1,311 | 353 |
Income Tax Expense | -50 | 61 | 73 | -257 | 115 | 103 |
Earnings From Continuing Operations | 772 | 368 | 698 | 1,164 | 1,196 | 250 |
Minority Interest in Earnings | -30 | -33 | -18 | -54 | -185 | -99 |
Net Income | 742 | 335 | 680 | 1,110 | 1,011 | 151 |
Net Income to Common | 742 | 335 | 680 | 1,110 | 1,011 | 151 |
Net Income Growth | 457.89% | -50.73% | -38.74% | 9.79% | 569.54% | -63.26% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 8 | 8 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 8 | 8 |
Shares Change (YoY) | -0.92% | -1.64% | -1.29% | -2.98% | -1.85% | -0.78% |
EPS (Basic) | 104.12 | 46.82 | 93.48 | 150.63 | 133.11 | 19.51 |
EPS (Diluted) | 104.12 | 46.82 | 93.48 | 150.63 | 133.11 | 19.51 |
EPS Growth | 463.06% | -49.91% | -37.94% | 13.16% | 582.19% | -62.97% |
Free Cash Flow | 699 | 601 | 983 | 1,152 | 1,777 | 372 |
Free Cash Flow Per Share | 98.09 | 84.00 | 135.14 | 156.33 | 233.97 | 48.07 |
Dividend Per Share | 50.000 | 50.000 | 33.000 | 30.000 | 25.000 | - |
Dividend Growth | 51.52% | 51.52% | 10.00% | 20.00% | - | - |
Gross Margin | 38.62% | 39.01% | 40.04% | 38.60% | 37.65% | 36.93% |
Operating Margin | 5.82% | 4.63% | 6.24% | 8.09% | 7.22% | 4.52% |
Profit Margin | 4.81% | 2.16% | 4.80% | 8.52% | 8.19% | 1.37% |
Free Cash Flow Margin | 4.53% | 3.87% | 6.93% | 8.85% | 14.40% | 3.38% |
EBITDA | 1,175 | 1,052 | 1,167 | 1,287 | 1,116 | 755 |
EBITDA Margin | 7.62% | 6.77% | 8.23% | 9.88% | 9.04% | 6.87% |
D&A For EBITDA | 278 | 332 | 282 | 233 | 225 | 258 |
EBIT | 897 | 720 | 885 | 1,054 | 891 | 497 |
EBIT Margin | 5.82% | 4.63% | 6.24% | 8.09% | 7.22% | 4.52% |
Effective Tax Rate | - | 14.22% | 9.47% | - | 8.77% | 29.18% |
Advertising Expenses | - | - | - | 408 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.