Bushiroad Inc. (TYO:7803)
Japan · Delayed Price · Currency is JPY 451.00
+22.00 (5.13%)
Sep 4, 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 | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
| 57,823 | 56,175 | 46,262 | 48,799 | 41,966 | |
Revenue Growth | 2.93% | 21.43% | -5.20% | 16.28% | 19.35% |
Cost of Revenue | 37,378 | 36,166 | 30,861 | 31,893 | 27,308 |
Gross Profit | 20,445 | 20,009 | 15,401 | 16,906 | 14,658 |
Selling, General & Admin | 15,691 | 13,644 | 13,006 | 13,520 | 11,267 |
Research & Development | - | 1,497 | 1,513 | - | - |
Operating Expenses | 15,686 | 15,070 | 14,519 | 13,520 | 11,267 |
Operating Income | 4,759 | 4,939 | 882 | 3,386 | 3,391 |
Interest Expense | -142 | -111 | -82 | -87 | -68 |
Interest & Investment Income | 506 | 424 | 360 | 250 | 30 |
Earnings From Equity Investments | 143 | 94 | 57 | 15 | 30 |
Currency Exchange Gain (Loss) | 588 | -542 | 496 | 194 | 564 |
Other Non Operating Income (Expenses) | 76 | 40 | 183 | 744 | 1,165 |
EBT Excluding Unusual Items | 5,930 | 4,844 | 1,896 | 4,502 | 5,112 |
Gain (Loss) on Sale of Investments | 1,384 | -25 | 60 | -66 | -90 |
Asset Writedown | - | - | - | -995 | -149 |
Other Unusual Items | - | - | -26 | - | - |
Pretax Income | 7,314 | 4,819 | 1,930 | 3,441 | 4,873 |
Income Tax Expense | 2,472 | 1,231 | 1,038 | 1,346 | 1,401 |
Earnings From Continuing Operations | 4,842 | 3,588 | 892 | 2,095 | 3,472 |
Net Income to Company | 4,842 | 3,588 | 892 | 2,095 | 3,472 |
Minority Interest in Earnings | -277 | -170 | -88 | -45 | 36 |
Net Income | 4,565 | 3,418 | 804 | 2,050 | 3,508 |
Net Income to Common | 4,565 | 3,418 | 804 | 2,050 | 3,508 |
Net Income Growth | 33.56% | 325.12% | -60.78% | -41.56% | - |
Shares Outstanding (Basic) | 136 | 138 | 141 | 141 | 128 |
Shares Outstanding (Diluted) | 137 | 139 | 142 | 144 | 140 |
Shares Change | -1.06% | -2.65% | -1.16% | 2.77% | 8.34% |
EPS (Basic) | 33.64 | 24.85 | 5.68 | 14.56 | 27.40 |
EPS (Diluted) | 33.27 | 24.64 | 5.65 | 14.22 | 25.01 |
EPS Growth | 35.00% | 336.20% | -60.28% | -43.13% | - |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | 1,024 | 5,309 | -1,132 | 493 | 4,784 |
Free Cash Flow Per Share | 7.46 | 38.27 | -7.95 | 3.42 | 34.11 |
Dividend Per Share | 2.500 | 2.250 | 2.250 | 2.250 | 2.250 |
Dividend Growth | 11.11% | 0% | 0% | 0% | - |
Gross Margin | 35.36% | 35.62% | 33.29% | 34.64% | 34.93% |
Operating Margin | 8.23% | 8.79% | 1.91% | 6.94% | 8.08% |
Profit Margin | 7.90% | 6.08% | 1.74% | 4.20% | 8.36% |
Free Cash Flow Margin | 1.77% | 9.45% | -2.45% | 1.01% | 11.40% |
EBITDA | 5,487 | 5,591 | 1,680 | 4,119 | 3,921 |
EBITDA Margin | 9.49% | 9.95% | 3.63% | 8.44% | 9.34% |
D&A For EBITDA | 728 | 652 | 798 | 733 | 530 |
EBIT | 4,759 | 4,939 | 882 | 3,386 | 3,391 |
EBIT Margin | 8.23% | 8.79% | 1.91% | 6.94% | 8.08% |
Effective Tax Rate | 33.80% | 25.55% | 53.78% | 39.12% | 28.75% |
Advertising Expenses | - | 5,254 | 5,282 | 5,351 | 4,608 |