Frontier International Inc.
7050.T · JPX
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥20,335 | ¥16,945 | ¥17,048 | ¥25,137 |
| % Growth | 20% | -0.6% | -32.2% | – |
| Cost of Goods Sold | ¥16,441 | ¥13,474 | ¥12,942 | ¥19,854 |
| Gross Profit | ¥3,894 | ¥3,471 | ¥4,106 | ¥5,282 |
| % Margin | 19.1% | 20.5% | 24.1% | 21% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥150 | ¥105 | ¥130 |
| SG&A Expenses | ¥0 | ¥2,260 | ¥2,231 | ¥2,147 |
| Sales & Mktg Exp. | ¥0 | ¥2,110 | ¥2,126 | ¥2,017 |
| Other Operating Expenses | ¥2,616 | ¥0 | ¥3 | ¥0 |
| Operating Expenses | ¥2,616 | ¥2,260 | ¥2,231 | ¥2,151 |
| Operating Income | ¥1,278 | ¥1,210 | ¥1,875 | ¥3,131 |
| % Margin | 6.3% | 7.1% | 11% | 12.5% |
| Other Income/Exp. Net | ¥91 | -¥385 | ¥107 | ¥45 |
| Pre-Tax Income | ¥1,369 | ¥825 | ¥1,982 | ¥3,176 |
| Tax Expense | ¥497 | ¥339 | ¥680 | ¥1,055 |
| Net Income | ¥876 | ¥488 | ¥1,302 | ¥2,121 |
| % Margin | 4.3% | 2.9% | 7.6% | 8.4% |
| EPS | 196.87 | 109.69 | 288.87 | 468.88 |
| % Growth | 79.5% | -62% | -38.4% | – |
| EPS Diluted | 196.87 | 109.67 | 287.84 | 468.26 |
| Weighted Avg Shares Out | 4 | 4 | 5 | 5 |
| Weighted Avg Shares Out Dil | 4 | 4 | 5 | 5 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥10 | ¥6 | ¥2 | ¥1 |
| Interest Expense | ¥4 | ¥1 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥80 | ¥31 | ¥23 | ¥21 |
| EBITDA | ¥1,452 | ¥858 | ¥2,005 | ¥3,152 |
| % Margin | 7.1% | 5.1% | 11.8% | 12.5% |