Nippon BS Broadcasting Corporation (TYO:9414)

Nippon BS Broadcasting Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Revenue	11,921	12,241	12,417	12,250	12,004	11,394
Revenue Growth (YoY)	-3.64%	-1.42%	1.36%	2.05%	5.35%	-9.58%
Cost of Revenue	6,213	6,469	6,485	5,937	5,553	5,516
Gross Profit	5,708	5,772	5,932	6,313	6,451	5,878
Selling, General & Admin	3,635	3,688	3,948	3,918	3,781	3,688
Operating Expenses	3,635	3,688	3,948	3,918	3,781	3,688
Operating Income	2,073	2,084	1,984	2,395	2,670	2,190
Interest Expense	-	-	-4	-3	-3	-3
Interest & Investment Income	20	6	1	1	1	1
Other Non Operating Income (Expenses)	10	7	33	1	73	6
Pretax Income	2,103	2,097	2,014	2,394	2,741	2,194
Income Tax Expense	662	642	628	795	875	704
Net Income	1,441	1,455	1,386	1,599	1,866	1,490
Net Income to Common	1,441	1,455	1,386	1,599	1,866	1,490
Net Income Growth	5.80%	4.98%	-13.32%	-14.31%	25.24%	28.67%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
Shares Change (YoY)	0.01%	0.01%	0.05%	0.05%	0.02%	0.01%
EPS (Basic)	80.88	81.67	77.83	89.81	104.81	83.69
EPS (Diluted)	80.78	81.61	77.74	89.74	104.76	83.68
EPS Growth	5.73%	4.98%	-13.37%	-14.34%	25.19%	28.65%
Free Cash Flow	-	2,435	-67	1,821	1,873	1,457
Free Cash Flow Per Share	-	136.53	-3.76	102.17	105.13	81.80
Dividend Per Share	30.000	30.000	26.000	20.000	20.000	20.000
Dividend Growth	15.38%	15.38%	30.00%	-	-	-
Gross Margin	47.88%	47.15%	47.77%	51.53%	53.74%	51.59%
Operating Margin	17.39%	17.03%	15.98%	19.55%	22.24%	19.22%
Profit Margin	12.09%	11.89%	11.16%	13.05%	15.54%	13.08%
Free Cash Flow Margin	-	19.89%	-0.54%	14.87%	15.60%	12.79%
EBITDA	2,752	2,690	2,493	2,746	3,129	2,430
EBITDA Margin	23.08%	21.98%	20.08%	22.42%	26.07%	21.33%
D&A For EBITDA	678.75	606	509	351	459	240
EBIT	2,073	2,084	1,984	2,395	2,670	2,190
EBIT Margin	17.39%	17.03%	15.98%	19.55%	22.24%	19.22%
Effective Tax Rate	31.48%	30.61%	31.18%	33.21%	31.92%	32.09%
Advertising Expenses	-	701	1,001	917	853	860

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.