Broadmedia Corporation
4347.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥3,627,486 | ¥3,924,376 | ¥3,809,415 | ¥3,853,000 |
| % Growth | -7.6% | 3% | -1.1% | – |
| Cost of Goods Sold | ¥2,299,273 | ¥2,367,846 | ¥2,284,795 | ¥2,365,000 |
| Gross Profit | ¥1,328,213 | ¥1,556,530 | ¥1,524,620 | ¥1,488,000 |
| % Margin | 36.6% | 39.7% | 40% | 38.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥1,214,346 | ¥1,312,139 | ¥1,294,871 | ¥1,279,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥1,000 |
| Operating Expenses | ¥1,214,346 | ¥1,312,139 | ¥1,294,871 | ¥1,280,000 |
| Operating Income | ¥113,867 | ¥244,391 | ¥229,749 | ¥208,000 |
| % Margin | 3.1% | 6.2% | 6% | 5.4% |
| Other Income/Exp. Net | ¥9,701 | -¥20,923 | -¥196,585 | ¥8,000 |
| Pre-Tax Income | ¥123,568 | ¥223,468 | ¥33,164 | ¥216,000 |
| Tax Expense | -¥26,137 | ¥95,261 | -¥198,756 | ¥134,000 |
| Net Income | ¥135,228 | ¥133,378 | ¥228,580 | ¥70,000 |
| % Margin | 3.7% | 3.4% | 6% | 1.8% |
| EPS | 18.98 | 18.72 | 32.14 | 9.82 |
| % Growth | 1.4% | -41.8% | 227.3% | – |
| EPS Diluted | 18.98 | 18.72 | 32.14 | 9.82 |
| Weighted Avg Shares Out | 7,127 | 7,125 | 7,126 | 7,126 |
| Weighted Avg Shares Out Dil | 7,127 | 7,125 | 7,126 | 7,126 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥3,963 | ¥362 | ¥1,907 | ¥71 |
| Interest Expense | ¥4,630 | ¥4,509 | ¥5,969 | ¥5,476 |
| Depreciation & Amortization | ¥66,779 | ¥64,830 | ¥80,406 | ¥82,000 |
| EBITDA | ¥194,974 | ¥292,807 | ¥109,654 | ¥291,000 |
| % Margin | 5.4% | 7.5% | 2.9% | 7.6% |