Broadmedia Corporation
4347.T · JPX
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥15,533,925 | ¥14,179,495 | ¥13,023,010 | ¥12,339,888 |
| % Growth | 9.6% | 8.9% | 5.5% | – |
| Cost of Goods Sold | ¥9,473,108 | ¥8,502,264 | ¥7,996,446 | ¥7,693,489 |
| Gross Profit | ¥6,060,817 | ¥5,677,231 | ¥5,026,564 | ¥4,646,399 |
| % Margin | 39% | 40% | 38.6% | 37.7% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥3,565,000 | ¥0 |
| SG&A Expenses | ¥5,340,185 | ¥4,792,000 | ¥3,973,000 | ¥3,754,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥408,000 | ¥0 |
| Other Operating Expenses | ¥0 | ¥16,000 | ¥17,062 | ¥15,546 |
| Operating Expenses | ¥5,340,185 | ¥4,808,000 | ¥3,990,062 | ¥3,769,546 |
| Operating Income | ¥720,632 | ¥869,711 | ¥1,036,501 | ¥876,851 |
| % Margin | 4.6% | 6.1% | 8% | 7.1% |
| Other Income/Exp. Net | -¥290,451 | -¥96,737 | -¥129,034 | ¥435,067 |
| Pre-Tax Income | ¥430,181 | ¥772,974 | ¥907,467 | ¥1,311,918 |
| Tax Expense | ¥61,196 | ¥73,912 | -¥257,411 | ¥115,172 |
| Net Income | ¥335,267 | ¥680,119 | ¥1,110,278 | ¥1,011,035 |
| % Margin | 2.2% | 4.8% | 8.5% | 8.2% |
| EPS | 46.86 | 93.5 | 150.67 | 133.12 |
| % Growth | -49.9% | -37.9% | 13.2% | – |
| EPS Diluted | 46.86 | 93.5 | 150.67 | 133.12 |
| Weighted Avg Shares Out | 7,155 | 7,274 | 7,369 | 7,595 |
| Weighted Avg Shares Out Dil | 7,155 | 7,274 | 7,369 | 7,595 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,454 | ¥298 | ¥1,436 | ¥1,690 |
| Interest Expense | ¥23,157 | ¥19,290 | ¥11,657 | ¥12,824 |
| Depreciation & Amortization | ¥332,514 | ¥282,749 | ¥234,354 | ¥226,085 |
| EBITDA | ¥785,851 | ¥1,075,014 | ¥1,153,477 | ¥1,554,867 |
| % Margin | 5.1% | 7.6% | 8.9% | 12.6% |