First Brothers Co.,Ltd. (TYO:3454)
Japan
· Delayed Price · Currency is JPY 1,169.00
0.00 (0.00%)
Apr 28, 2026, 3:30 PM JST
First Brothers Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | 2020 - 2016 |
| Revenue | 20,508 | 19,063 | 16,865 | 22,268 | 14,284 | 26,685 | Upgrade
|
| Revenue Growth (YoY) | 18.86% | 13.03% | -24.26% | 55.89% | -46.47% | 70.60% | Upgrade
|
| Cost of Revenue | 12,449 | 11,230 | 11,761 | 15,288 | 10,195 | 19,845 | Upgrade
|
| Gross Profit | 8,059 | 7,833 | 5,104 | 6,980 | 4,089 | 6,840 | Upgrade
|
| Selling, General & Admin | 2,567 | 2,461 | 2,197 | 2,346 | 2,190 | 1,691 | Upgrade
|
| Other Operating Expenses | - | 77 | 69 | 173 | 83 | 209 | Upgrade
|
| Operating Expenses | 2,567 | 2,538 | 2,266 | 2,519 | 2,273 | 1,900 | Upgrade
|
| Operating Income | 5,492 | 5,295 | 2,838 | 4,461 | 1,816 | 4,940 | Upgrade
|
| Interest Expense | -825.65 | -789 | -642 | -623 | -577 | -472 | Upgrade
|
| Interest & Investment Income | 15.12 | 11 | 3 | 2 | 1 | 1 | Upgrade
|
| Other Non Operating Income (Expenses) | -14.03 | -103 | -79 | -2 | -79 | -163 | Upgrade
|
| EBT Excluding Unusual Items | 4,667 | 4,414 | 2,120 | 3,838 | 1,161 | 4,306 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 4 | -4 | 616 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 105.61 | 151 | -6 | 234 | -1 | - | Upgrade
|
| Asset Writedown | -1,308 | -1,289 | 71 | -2 | 183 | 73 | Upgrade
|
| Other Unusual Items | - | - | -2 | - | - | -1 | Upgrade
|
| Pretax Income | 3,465 | 3,280 | 2,179 | 4,686 | 1,343 | 4,378 | Upgrade
|
| Income Tax Expense | 1,289 | 1,530 | 736 | 1,503 | 167 | 1,588 | Upgrade
|
| Earnings From Continuing Operations | 2,176 | 1,750 | 1,443 | 3,183 | 1,176 | 2,790 | Upgrade
|
| Minority Interest in Earnings | -2.55 | -1 | -27 | 3 | 4 | 5 | Upgrade
|
| Net Income | 2,173 | 1,749 | 1,416 | 3,186 | 1,180 | 2,795 | Upgrade
|
| Net Income to Common | 2,173 | 1,749 | 1,416 | 3,186 | 1,180 | 2,795 | Upgrade
|
| Net Income Growth | 52.98% | 23.52% | -55.56% | 170.00% | -57.78% | 20.84% | Upgrade
|
| Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade
|
| Shares Change (YoY) | - | -0.16% | 0.16% | - | - | 0.00% | Upgrade
|
| EPS (Basic) | 154.95 | 124.71 | 100.97 | 227.19 | 84.15 | 199.31 | Upgrade
|
| EPS (Diluted) | 154.95 | 124.71 | 100.88 | 227.19 | 84.15 | 199.31 | Upgrade
|
| EPS Growth | 53.04% | 23.62% | -55.60% | 170.00% | -57.78% | 20.84% | Upgrade
|
| Free Cash Flow | - | 3,857 | -1,301 | 1,238 | -7,125 | 301 | Upgrade
|
| Free Cash Flow Per Share | - | 275.02 | -92.62 | 88.28 | -508.08 | 21.46 | Upgrade
|
| Dividend Per Share | 35.000 | 35.000 | 67.000 | 32.000 | 30.000 | 27.000 | Upgrade
|
| Dividend Growth | -47.76% | -47.76% | 109.38% | 6.67% | 11.11% | 12.50% | Upgrade
|
| Gross Margin | 39.30% | 41.09% | 30.26% | 31.34% | 28.63% | 25.63% | Upgrade
|
| Operating Margin | 26.78% | 27.78% | 16.83% | 20.03% | 12.71% | 18.51% | Upgrade
|
| Profit Margin | 10.60% | 9.18% | 8.40% | 14.31% | 8.26% | 10.47% | Upgrade
|
| Free Cash Flow Margin | - | 20.23% | -7.71% | 5.56% | -49.88% | 1.13% | Upgrade
|
| EBITDA | - | 6,677 | 4,173 | 5,733 | 2,909 | 5,771 | Upgrade
|
| EBITDA Margin | - | 35.03% | 24.74% | 25.75% | 20.36% | 21.63% | Upgrade
|
| D&A For EBITDA | 1,394 | 1,382 | 1,335 | 1,272 | 1,093 | 831 | Upgrade
|
| EBIT | 5,492 | 5,295 | 2,838 | 4,461 | 1,816 | 4,940 | Upgrade
|
| EBIT Margin | 26.78% | 27.78% | 16.83% | 20.03% | 12.71% | 18.51% | Upgrade
|
| Effective Tax Rate | 37.21% | 46.65% | 33.78% | 32.07% | 12.44% | 36.27% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.