Bushiroad Inc. (TYO:7803)
Japan
· Delayed Price · Currency is JPY 554.00
-3.00 (-0.54%)
Apr 24, 2025, 3:30 PM JST
Bushiroad Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jul '20 Jul 31, 2020 | 2015 - 2019 |
| Revenue | 49,854 | 46,262 | 48,799 | 41,966 | 35,161 | 33,000 | Upgrade
|
| Revenue Growth (YoY) | 6.42% | -5.20% | 16.28% | 19.35% | 6.55% | 2.56% | Upgrade
|
| Cost of Revenue | 32,970 | 30,861 | 31,893 | 27,308 | 22,821 | 18,583 | Upgrade
|
| Gross Profit | 16,884 | 15,401 | 16,906 | 14,658 | 12,340 | 14,417 | Upgrade
|
| Selling, General & Admin | 13,168 | 13,006 | 13,520 | 11,267 | 11,831 | 11,706 | Upgrade
|
| Research & Development | 1,513 | 1,513 | - | - | - | - | Upgrade
|
| Operating Expenses | 14,681 | 14,519 | 13,520 | 11,267 | 11,831 | 11,726 | Upgrade
|
| Operating Income | 2,203 | 882 | 3,386 | 3,391 | 509.33 | 2,691 | Upgrade
|
| Interest Expense | -114 | -82 | -87 | -68 | -74.33 | -42 | Upgrade
|
| Interest & Investment Income | 447 | 360 | 250 | 30 | 33.33 | 59 | Upgrade
|
| Earnings From Equity Investments | 121 | 57 | 15 | 30 | -110 | -17 | Upgrade
|
| Currency Exchange Gain (Loss) | 541 | 496 | 194 | 564 | 122 | -71 | Upgrade
|
| Other Non Operating Income (Expenses) | 155 | 183 | 744 | 1,165 | 286.33 | 135 | Upgrade
|
| EBT Excluding Unusual Items | 3,353 | 1,896 | 4,502 | 5,112 | 766.67 | 2,755 | Upgrade
|
| Gain (Loss) on Sale of Investments | 225 | 60 | -66 | -90 | -274 | -3 | Upgrade
|
| Asset Writedown | - | - | -995 | -149 | -354 | - | Upgrade
|
| Other Unusual Items | -26 | -26 | - | - | -0.33 | 6 | Upgrade
|
| Pretax Income | 3,552 | 1,930 | 3,441 | 4,873 | 138.33 | 2,758 | Upgrade
|
| Income Tax Expense | 1,399 | 1,038 | 1,346 | 1,401 | 322.33 | 1,156 | Upgrade
|
| Earnings From Continuing Operations | 2,153 | 892 | 2,095 | 3,472 | -184 | 1,602 | Upgrade
|
| Net Income to Company | - | 892 | 2,095 | 3,472 | -184 | 1,602 | Upgrade
|
| Minority Interest in Earnings | -120 | -88 | -45 | 36 | 7 | -51 | Upgrade
|
| Net Income | 2,033 | 804 | 2,050 | 3,508 | -177 | 1,551 | Upgrade
|
| Net Income to Common | 2,033 | 804 | 2,050 | 3,508 | -177 | 1,551 | Upgrade
|
| Net Income Growth | 64.75% | -60.78% | -41.56% | - | - | -13.79% | Upgrade
|
| Shares Outstanding (Basic) | 70 | 71 | 70 | 64 | 65 | 64 | Upgrade
|
| Shares Outstanding (Diluted) | 70 | 71 | 72 | 70 | 65 | 68 | Upgrade
|
| Shares Change (YoY) | -1.94% | -1.16% | 2.77% | 8.34% | -4.45% | 16.59% | Upgrade
|
| EPS (Basic) | 29.17 | 11.37 | 29.12 | 54.81 | -2.73 | 24.13 | Upgrade
|
| EPS (Diluted) | 29.03 | 11.30 | 28.45 | 50.02 | -2.73 | 22.90 | Upgrade
|
| EPS Growth | 68.04% | -60.28% | -43.13% | - | - | -26.08% | Upgrade
|
| Free Cash Flow | 6 | -1,132 | 493 | 4,784 | -1,908 | 358 | Upgrade
|
| Free Cash Flow Per Share | 0.09 | -15.89 | 6.84 | 68.22 | -29.48 | 5.29 | Upgrade
|
| Dividend Per Share | 4.500 | 4.500 | 4.500 | 4.500 | - | - | Upgrade
|
| Gross Margin | 33.87% | 33.29% | 34.64% | 34.93% | 35.10% | 43.69% | Upgrade
|
| Operating Margin | 4.42% | 1.91% | 6.94% | 8.08% | 1.45% | 8.15% | Upgrade
|
| Profit Margin | 4.08% | 1.74% | 4.20% | 8.36% | -0.50% | 4.70% | Upgrade
|
| Free Cash Flow Margin | 0.01% | -2.45% | 1.01% | 11.40% | -5.43% | 1.08% | Upgrade
|
| EBITDA | 3,008 | 1,680 | 4,119 | 3,921 | 1,110 | 3,076 | Upgrade
|
| EBITDA Margin | 6.03% | 3.63% | 8.44% | 9.34% | 3.16% | 9.32% | Upgrade
|
| D&A For EBITDA | 805 | 798 | 733 | 530 | 601.09 | 385 | Upgrade
|
| EBIT | 2,203 | 882 | 3,386 | 3,391 | 509.33 | 2,691 | Upgrade
|
| EBIT Margin | 4.42% | 1.91% | 6.94% | 8.08% | 1.45% | 8.15% | Upgrade
|
| Effective Tax Rate | 39.39% | 53.78% | 39.12% | 28.75% | 233.01% | 41.91% | Upgrade
|
| Advertising Expenses | - | 5,282 | 5,351 | 4,608 | - | 6,360 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.