Feedforce Group Inc. (TYO:7068)
Japan · Delayed Price · Currency is JPY 562.00
+2.00 (0.36%)
Oct 5, 2026, 3:30 PM JST
Feedforce Group Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 5,019 | 4,912 | 4,373 | 4,229 | 3,966 | 3,005 | |
Revenue Growth | 11.04% | 12.33% | 3.40% | 6.63% | 31.98% | 16.16% |
Cost of Revenue | 1,453 | 1,418 | 1,257 | 1,424 | 1,350 | 904 |
Gross Profit | 3,566 | 3,494 | 3,116 | 2,805 | 2,616 | 2,101 |
Selling, General & Admin | 1,523 | 1,505 | 1,520 | 1,561 | 1,588 | 1,170 |
Operating Expenses | 1,529 | 1,511 | 1,523 | 1,567 | 1,586 | 1,170 |
Operating Income | 2,037 | 1,983 | 1,593 | 1,238 | 1,030 | 931 |
Interest Expense | -32 | -29 | -24 | -14 | -17 | -16 |
Interest & Investment Income | 9 | 7 | 1 | 1 | 11 | 1 |
Earnings From Equity Investments | - | - | -22 | -31 | -10 | - |
Currency Exchange Gain (Loss) | - | - | - | 1 | - | - |
Other Non Operating Income (Expenses) | -4 | -4 | -21 | -28 | 6 | -5 |
EBT Excluding Unusual Items | 2,010 | 1,957 | 1,527 | 1,167 | 1,020 | 911 |
Gain (Loss) on Sale of Investments | - | - | -90 | 111 | 20 | 6 |
Asset Writedown | -1 | -1 | - | -344 | -580 | - |
Other Unusual Items | 3 | 28 | 9 | 85 | -2 | - |
Pretax Income | 2,012 | 1,984 | 1,446 | 1,019 | 458 | 917 |
Income Tax Expense | 587 | 539 | 444 | 546 | 432 | 320 |
Earnings From Continuing Operations | 1,425 | 1,445 | 1,002 | 473 | 26 | 597 |
Minority Interest in Earnings | - | - | - | - | 86 | 5 |
Net Income | 1,425 | 1,445 | 1,002 | 473 | 112 | 602 |
Net Income to Common | 1,425 | 1,445 | 1,002 | 473 | 112 | 602 |
Net Income Growth | 24.78% | 44.21% | 111.84% | 322.32% | -81.39% | 27.54% |
Shares Outstanding (Basic) | 24 | 24 | 25 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 24 | 24 | 26 | 26 | 26 | 27 |
Shares Change | -4.12% | -4.25% | -3.26% | -0.04% | -0.95% | 2.51% |
EPS (Basic) | 59.15 | 59.58 | 39.67 | 18.22 | 4.31 | 23.17 |
EPS (Diluted) | 58.83 | 59.18 | 39.31 | 17.95 | 4.28 | 22.63 |
EPS Growth | 30.09% | 50.55% | 119.00% | 319.39% | -81.09% | 24.27% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | - | 1,460 | 1,380 | 835 | 151 | 613 |
Free Cash Flow Per Share | - | 59.79 | 54.11 | 31.67 | 5.73 | 23.02 |
Dividend Per Share | 15.000 | 15.000 | 10.000 | - | - | - |
Dividend Growth | 50.00% | 50.00% | - | - | - | - |
Gross Margin | 71.05% | 71.13% | 71.25% | 66.33% | 65.96% | 69.92% |
Operating Margin | 40.59% | 40.37% | 36.43% | 29.27% | 25.97% | 30.98% |
Profit Margin | 28.39% | 29.42% | 22.91% | 11.19% | 2.82% | 20.03% |
Free Cash Flow Margin | - | 29.72% | 31.56% | 19.74% | 3.81% | 20.40% |
EBITDA | 2,246 | 2,189 | 1,789 | 1,445 | 1,466 | 1,137 |
EBITDA Margin | 44.74% | 44.56% | 40.91% | 34.17% | 36.96% | 37.84% |
D&A For EBITDA | 208.5 | 206 | 196 | 207 | 436 | 206 |
EBIT | 2,037 | 1,983 | 1,593 | 1,238 | 1,030 | 931 |
EBIT Margin | 40.59% | 40.37% | 36.43% | 29.27% | 25.97% | 30.98% |
Effective Tax Rate | 29.18% | 27.17% | 30.70% | 53.58% | 94.32% | 34.90% |