Nippon BS Broadcasting Income Statement

Financials in millions JPY. Fiscal year is September - August.

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	11,799	11,812	12,241	12,417	12,250	12,004
Revenue Growth (YoY)	-3.12%	-3.50%	-1.42%	1.36%	2.05%	5.35%
Cost of Revenue	6,347	6,184	6,469	6,485	5,937	5,553
Gross Profit	5,452	5,628	5,772	5,932	6,313	6,451
Selling, General & Admin	3,676	3,696	3,688	3,948	3,918	3,781
Operating Expenses	3,676	3,696	3,688	3,948	3,918	3,781
Operating Income	1,776	1,932	2,084	1,984	2,395	2,670
Interest Expense	-	-	-	-4	-3	-3
Interest & Investment Income	43	39	6	1	1	1
Other Non Operating Income (Expenses)	14	14	7	33	1	73
Pretax Income	1,833	1,985	2,097	2,014	2,394	2,741
Income Tax Expense	593	640	642	628	795	875
Net Income	1,240	1,345	1,455	1,386	1,599	1,866
Net Income to Common	1,240	1,345	1,455	1,386	1,599	1,866
Net Income Growth	-21.12%	-7.56%	4.98%	-13.32%	-14.31%	25.24%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
Shares Change (YoY)	0.11%	0.09%	0.01%	0.05%	0.05%	0.02%
EPS (Basic)	69.60	75.49	81.67	77.83	89.81	104.81
EPS (Diluted)	69.49	75.37	81.61	77.74	89.74	104.76
EPS Growth	-21.20%	-7.65%	4.98%	-13.37%	-14.34%	25.19%
Free Cash Flow	-	1,799	2,435	-67	1,821	1,873
Free Cash Flow Per Share	-	100.79	136.53	-3.76	102.17	105.13
Dividend Per Share	30.000	30.000	30.000	26.000	20.000	20.000
Dividend Growth	-	-	15.38%	30.00%	-	-
Gross Margin	46.21%	47.65%	47.15%	47.77%	51.53%	53.74%
Operating Margin	15.05%	16.36%	17.03%	15.98%	19.55%	22.24%
Profit Margin	10.51%	11.39%	11.89%	11.16%	13.05%	15.54%
Free Cash Flow Margin	-	15.23%	19.89%	-0.54%	14.87%	15.60%
EBITDA	2,216	2,405	2,690	2,493	2,746	3,129
EBITDA Margin	18.78%	20.36%	21.98%	20.08%	22.42%	26.07%
D&A For EBITDA	439.75	473	606	509	351	459
EBIT	1,776	1,932	2,084	1,984	2,395	2,670
EBIT Margin	15.05%	16.36%	17.03%	15.98%	19.55%	22.24%
Effective Tax Rate	32.35%	32.24%	30.61%	31.18%	33.21%	31.92%
Advertising Expenses	-	718	701	1,001	917	853

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.