Bushiroad Inc. (TYO:7803)
Japan · Delayed Price · Currency is JPY 275.00
-9.00 (-3.17%)
Feb 13, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 57,668 | 56,175 | 46,262 | 48,799 | 41,966 | 35,161 | |
Revenue Growth (YoY) | 22.83% | 21.43% | -5.20% | 16.28% | 19.35% | 6.55% |
Cost of Revenue | 36,390 | 36,166 | 30,861 | 31,893 | 27,308 | 22,821 |
Gross Profit | 21,278 | 20,009 | 15,401 | 16,906 | 14,658 | 12,340 |
Selling, General & Admin | 13,755 | 13,644 | 13,006 | 13,520 | 11,267 | 11,831 |
Research & Development | 1,497 | 1,497 | 1,513 | - | - | - |
Operating Expenses | 15,181 | 15,070 | 14,519 | 13,520 | 11,267 | 11,831 |
Operating Income | 6,097 | 4,939 | 882 | 3,386 | 3,391 | 509.33 |
Interest Expense | -86 | -111 | -82 | -87 | -68 | -74.33 |
Interest & Investment Income | 422 | 424 | 360 | 250 | 30 | 33.33 |
Earnings From Equity Investments | 79 | 94 | 57 | 15 | 30 | -110 |
Currency Exchange Gain (Loss) | 222 | -542 | 496 | 194 | 564 | 122 |
Other Non Operating Income (Expenses) | 48 | 40 | 183 | 744 | 1,165 | 286.33 |
EBT Excluding Unusual Items | 6,782 | 4,844 | 1,896 | 4,502 | 5,112 | 766.67 |
Gain (Loss) on Sale of Investments | -190 | -25 | 60 | -66 | -90 | -274 |
Asset Writedown | - | - | - | -995 | -149 | -354 |
Other Unusual Items | - | - | -26 | - | - | -0.33 |
Pretax Income | 6,592 | 4,819 | 1,930 | 3,441 | 4,873 | 138.33 |
Income Tax Expense | 1,413 | 1,231 | 1,038 | 1,346 | 1,401 | 322.33 |
Earnings From Continuing Operations | 5,179 | 3,588 | 892 | 2,095 | 3,472 | -184 |
Net Income to Company | - | 3,588 | 892 | 2,095 | 3,472 | -184 |
Minority Interest in Earnings | -157 | -170 | -88 | -45 | 36 | 7 |
Net Income | 5,022 | 3,418 | 804 | 2,050 | 3,508 | -177 |
Net Income to Common | 5,022 | 3,418 | 804 | 2,050 | 3,508 | -177 |
Net Income Growth | 790.43% | 325.12% | -60.78% | -41.56% | - | - |
Shares Outstanding (Basic) | 136 | 138 | 141 | 141 | 128 | 129 |
Shares Outstanding (Diluted) | 138 | 139 | 142 | 144 | 140 | 129 |
Shares Change (YoY) | -2.55% | -2.65% | -1.16% | 2.77% | 8.34% | -4.45% |
EPS (Basic) | 36.82 | 24.85 | 5.68 | 14.56 | 27.40 | -1.37 |
EPS (Diluted) | 36.39 | 24.64 | 5.65 | 14.22 | 25.01 | -1.37 |
EPS Growth | 813.88% | 336.20% | -60.28% | -43.13% | - | - |
Free Cash Flow | - | 5,309 | -1,132 | 493 | 4,784 | -1,908 |
Free Cash Flow Per Share | - | 38.27 | -7.95 | 3.42 | 34.11 | -14.74 |
Dividend Per Share | 2.250 | 2.250 | 2.250 | 2.250 | 2.250 | - |
Gross Margin | 36.90% | 35.62% | 33.29% | 34.64% | 34.93% | 35.10% |
Operating Margin | 10.57% | 8.79% | 1.91% | 6.94% | 8.08% | 1.45% |
Profit Margin | 8.71% | 6.08% | 1.74% | 4.20% | 8.36% | -0.50% |
Free Cash Flow Margin | - | 9.45% | -2.45% | 1.01% | 11.40% | -5.43% |
EBITDA | 6,713 | 5,591 | 1,680 | 4,119 | 3,921 | 1,110 |
EBITDA Margin | 11.64% | 9.95% | 3.63% | 8.44% | 9.34% | 3.16% |
D&A For EBITDA | 615.5 | 652 | 798 | 733 | 530 | 601.09 |
EBIT | 6,097 | 4,939 | 882 | 3,386 | 3,391 | 509.33 |
EBIT Margin | 10.57% | 8.79% | 1.91% | 6.94% | 8.08% | 1.45% |
Effective Tax Rate | 21.44% | 25.55% | 53.78% | 39.12% | 28.75% | 233.01% |
Advertising Expenses | - | 5,254 | 5,282 | 5,351 | 4,608 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.