Bushiroad Inc. (TYO:7803)
Japan
· Delayed Price · Currency is JPY 281.00
-8.00 (-2.77%)
Mar 9, 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 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 | 2020 - 2016 |
| Revenue | 58,283 | 56,175 | 46,262 | 48,799 | 41,966 | 35,161 | Upgrade
|
| Revenue Growth (YoY) | 16.91% | 21.43% | -5.20% | 16.28% | 19.35% | 6.55% | Upgrade
|
| Cost of Revenue | 36,932 | 36,166 | 30,861 | 31,893 | 27,308 | 22,821 | Upgrade
|
| Gross Profit | 21,351 | 20,009 | 15,401 | 16,906 | 14,658 | 12,340 | Upgrade
|
| Selling, General & Admin | 13,804 | 13,644 | 13,006 | 13,520 | 11,267 | 11,831 | Upgrade
|
| Research & Development | 1,497 | 1,497 | 1,513 | - | - | - | Upgrade
|
| Operating Expenses | 15,230 | 15,070 | 14,519 | 13,520 | 11,267 | 11,831 | Upgrade
|
| Operating Income | 6,121 | 4,939 | 882 | 3,386 | 3,391 | 509.33 | Upgrade
|
| Interest Expense | -72 | -111 | -82 | -87 | -68 | -74.33 | Upgrade
|
| Interest & Investment Income | 391 | 424 | 360 | 250 | 30 | 33.33 | Upgrade
|
| Earnings From Equity Investments | 70 | 94 | 57 | 15 | 30 | -110 | Upgrade
|
| Currency Exchange Gain (Loss) | -165 | -542 | 496 | 194 | 564 | 122 | Upgrade
|
| Other Non Operating Income (Expenses) | 68 | 40 | 183 | 744 | 1,165 | 286.33 | Upgrade
|
| EBT Excluding Unusual Items | 6,413 | 4,844 | 1,896 | 4,502 | 5,112 | 766.67 | Upgrade
|
| Gain (Loss) on Sale of Investments | -190 | -25 | 60 | -66 | -90 | -274 | Upgrade
|
| Asset Writedown | - | - | - | -995 | -149 | -354 | Upgrade
|
| Other Unusual Items | - | - | -26 | - | - | -0.33 | Upgrade
|
| Pretax Income | 6,223 | 4,819 | 1,930 | 3,441 | 4,873 | 138.33 | Upgrade
|
| Income Tax Expense | 1,274 | 1,231 | 1,038 | 1,346 | 1,401 | 322.33 | Upgrade
|
| Earnings From Continuing Operations | 4,949 | 3,588 | 892 | 2,095 | 3,472 | -184 | Upgrade
|
| Net Income to Company | - | 3,588 | 892 | 2,095 | 3,472 | -184 | Upgrade
|
| Minority Interest in Earnings | -196 | -170 | -88 | -45 | 36 | 7 | Upgrade
|
| Net Income | 4,753 | 3,418 | 804 | 2,050 | 3,508 | -177 | Upgrade
|
| Net Income to Common | 4,753 | 3,418 | 804 | 2,050 | 3,508 | -177 | Upgrade
|
| Net Income Growth | 133.79% | 325.12% | -60.78% | -41.56% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 136 | 138 | 141 | 141 | 128 | 129 | Upgrade
|
| Shares Outstanding (Diluted) | 138 | 139 | 142 | 144 | 140 | 129 | Upgrade
|
| Shares Change (YoY) | -1.39% | -2.65% | -1.16% | 2.77% | 8.34% | -4.45% | Upgrade
|
| EPS (Basic) | 34.84 | 24.85 | 5.68 | 14.56 | 27.40 | -1.37 | Upgrade
|
| EPS (Diluted) | 34.39 | 24.64 | 5.65 | 14.22 | 25.01 | -1.37 | Upgrade
|
| EPS Growth | 136.98% | 336.20% | -60.28% | -43.13% | - | - | Upgrade
|
| Free Cash Flow | 5,488 | 5,309 | -1,132 | 493 | 4,784 | -1,908 | Upgrade
|
| Free Cash Flow Per Share | 39.71 | 38.27 | -7.95 | 3.42 | 34.11 | -14.74 | Upgrade
|
| Dividend Per Share | 2.250 | 2.250 | 2.250 | 2.250 | 2.250 | - | Upgrade
|
| Gross Margin | 36.63% | 35.62% | 33.29% | 34.64% | 34.93% | 35.10% | Upgrade
|
| Operating Margin | 10.50% | 8.79% | 1.91% | 6.94% | 8.08% | 1.45% | Upgrade
|
| Profit Margin | 8.15% | 6.08% | 1.74% | 4.20% | 8.36% | -0.50% | Upgrade
|
| Free Cash Flow Margin | 9.42% | 9.45% | -2.45% | 1.01% | 11.40% | -5.43% | Upgrade
|
| EBITDA | 6,769 | 5,591 | 1,680 | 4,119 | 3,921 | 1,110 | Upgrade
|
| EBITDA Margin | 11.61% | 9.95% | 3.63% | 8.44% | 9.34% | 3.16% | Upgrade
|
| D&A For EBITDA | 648 | 652 | 798 | 733 | 530 | 601.09 | Upgrade
|
| EBIT | 6,121 | 4,939 | 882 | 3,386 | 3,391 | 509.33 | Upgrade
|
| EBIT Margin | 10.50% | 8.79% | 1.91% | 6.94% | 8.08% | 1.45% | Upgrade
|
| Effective Tax Rate | 20.47% | 25.55% | 53.78% | 39.12% | 28.75% | 233.01% | Upgrade
|
| Advertising Expenses | - | 5,254 | 5,282 | 5,351 | 4,608 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.