BuySell Technologies Co.,Ltd. (TYO:7685)
Japan · Delayed Price · Currency is JPY 3,215.00
+195.00 (6.46%)
Sep 4, 2026, 3:30 PM JST
BuySell Technologies 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 |
| 124,962 | 100,614 | 59,973 | 42,574 | 33,724 | 24,789 | |
Revenue Growth | 57.65% | 67.77% | 40.87% | 26.24% | 36.04% | 67.90% |
Cost of Revenue | 59,602 | 47,324 | 28,318 | 18,082 | 13,861 | 10,301 |
Gross Profit | 65,360 | 53,290 | 31,655 | 24,492 | 19,863 | 14,488 |
Selling, General & Admin | 51,925 | 44,255 | 26,915 | 21,288 | 15,898 | 11,956 |
Other Operating Expenses | - | - | - | - | - | 2 |
Operating Expenses | 51,916 | 44,246 | 26,921 | 21,696 | 16,169 | 12,172 |
Operating Income | 13,444 | 9,044 | 4,734 | 2,796 | 3,694 | 2,316 |
Interest Expense | -441 | -406 | -159 | -35 | -23 | -22 |
Interest & Investment Income | 48 | 28 | 7 | - | - | - |
Other Non Operating Income (Expenses) | -89 | -189 | -384 | -6 | 1 | - |
EBT Excluding Unusual Items | 12,962 | 8,477 | 4,198 | 2,755 | 3,672 | 2,294 |
Gain (Loss) on Sale of Assets | 5 | 10 | - | - | - | - |
Asset Writedown | -243 | -243 | - | - | - | -107 |
Other Unusual Items | 1 | 9 | 23 | - | - | -22 |
Pretax Income | 12,725 | 8,253 | 4,221 | 2,755 | 3,672 | 2,165 |
Income Tax Expense | 4,267 | 2,983 | 1,810 | 1,302 | 1,404 | 851 |
Net Income to Company | - | 5,270 | 2,411 | 1,453 | 2,268 | 1,314 |
Net Income | 8,458 | 5,270 | 2,411 | 1,453 | 2,268 | 1,314 |
Net Income to Common | 8,458 | 5,270 | 2,411 | 1,453 | 2,268 | 1,314 |
Net Income Growth | 111.98% | 118.58% | 65.93% | -35.94% | 72.60% | 132.57% |
Shares Outstanding (Basic) | 62 | 60 | 57 | 58 | 57 | 56 |
Shares Outstanding (Diluted) | 63 | 61 | 58 | 58 | 58 | 58 |
Shares Change | 7.70% | 5.42% | -1.24% | 0.73% | 0.80% | 104.11% |
EPS (Basic) | 137.03 | 87.69 | 41.98 | 25.02 | 39.55 | 23.31 |
EPS (Diluted) | 134.54 | 86.69 | 41.81 | 24.89 | 39.15 | 22.86 |
EPS Growth | 96.82% | 107.33% | 67.98% | -36.41% | 71.29% | 13.96% |
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 | 13,743 | 7,105 | 1,763 | 685 | 2,706 | 1,922 |
Free Cash Flow Per Share | 218.62 | 116.89 | 30.58 | 11.73 | 46.69 | 33.42 |
Dividend Per Share | 12.500 | 12.500 | 7.500 | 6.250 | 5.000 | 3.500 |
Dividend Growth | 66.67% | 66.67% | 20.00% | 25.00% | 42.86% | - |
Gross Margin | 52.30% | 52.96% | 52.78% | 57.53% | 58.90% | 58.45% |
Operating Margin | 10.76% | 8.99% | 7.89% | 6.57% | 10.95% | 9.34% |
Profit Margin | 6.77% | 5.24% | 4.02% | 3.41% | 6.73% | 5.30% |
Free Cash Flow Margin | 11.00% | 7.06% | 2.94% | 1.61% | 8.02% | 7.75% |
EBITDA | 15,988 | 11,348 | 6,146 | 3,840 | 4,258 | 2,709 |
EBITDA Margin | 12.79% | 11.28% | 10.25% | 9.02% | 12.63% | 10.93% |
D&A For EBITDA | 2,544 | 2,304 | 1,412 | 1,044 | 564 | 393 |
EBIT | 13,444 | 9,044 | 4,734 | 2,796 | 3,694 | 2,316 |
EBIT Margin | 10.76% | 8.99% | 7.89% | 6.57% | 10.95% | 9.34% |
Effective Tax Rate | 33.53% | 36.14% | 42.88% | 47.26% | 38.23% | 39.31% |
Advertising Expenses | - | 13,211 | 7,597 | 6,524 | 4,970 | 3,905 |