Birdman Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '20 Jun 30, 2020	Jun '19 Jun 30, 2019
Revenue	262	319	2,085	4,484	2,121	2,133
Revenue Growth (YoY)	-83.15%	-84.70%	-53.50%	111.41%	-0.56%	47.00%
Cost of Revenue	260	301	2,533	3,764	1,285	1,162
Gross Profit	2	18	-448	720	836	971
Selling, General & Admin	465	578	1,008	594	910	781
Operating Expenses	463	587	1,422	659	909	786
Operating Income	-461	-569	-1,870	61	-73	185
Interest Expense	-33	-35	-28	-8	-1	-1
Earnings From Equity Investments	-	-	-1	-4	-2	-
Currency Exchange Gain (Loss)	-	-	-	-	5	-
Other Non Operating Income (Expenses)	-100	-81	-121	-	-19	-19
EBT Excluding Unusual Items	-594	-685	-2,020	49	-90	165
Gain (Loss) on Sale of Investments	-	-	21	-	1	-
Gain (Loss) on Sale of Assets	-	-	-	1	-	-
Asset Writedown	-6	-6	-493	-1	-245	-3
Other Unusual Items	-23	-23	-534	3	-266	-
Pretax Income	-623	-714	-3,026	52	-600	162
Income Tax Expense	1	1	2	59	10	54
Earnings From Continuing Operations	-624	-715	-3,028	-7	-610	108
Minority Interest in Earnings	-	-	-	-	19	-
Net Income	-624	-715	-3,028	-7	-591	108
Net Income to Common	-624	-715	-3,028	-7	-591	108
Net Income Growth	-	-	-	-	-	24.14%
Shares Outstanding (Basic)	14	10	5	5	5	4
Shares Outstanding (Diluted)	14	10	5	5	5	4
Shares Change (YoY)	143.46%	95.17%	2.77%	6.34%	13.02%	22.33%
EPS (Basic)	-45.08	-69.73	-576.34	-1.37	-122.94	28.33
EPS (Diluted)	-45.08	-69.73	-576.34	-1.37	-122.94	25.62
EPS Growth	-	-	-	-	-	2.40%
Free Cash Flow	-	-296	-2,124	-168	-473	50
Free Cash Flow Per Share	-	-28.87	-404.27	-32.86	-98.39	11.76
Gross Margin	0.76%	5.64%	-21.49%	16.06%	39.41%	45.52%
Operating Margin	-175.95%	-178.37%	-89.69%	1.36%	-3.44%	8.67%
Profit Margin	-238.17%	-224.14%	-145.23%	-0.16%	-27.86%	5.06%
Free Cash Flow Margin	-	-92.79%	-101.87%	-3.75%	-22.30%	2.34%
EBITDA	-	-552	-1,853	73	-46	187
EBITDA Margin	-	-173.04%	-88.87%	1.63%	-2.17%	8.77%
D&A For EBITDA	-	17	17	12	27	2
EBIT	-461	-569	-1,870	61	-73	185
EBIT Margin	-175.95%	-178.37%	-89.69%	1.36%	-3.44%	8.67%
Effective Tax Rate	-	-	-	113.46%	-	33.33%
Advertising Expenses	-	67	248	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.