Frontier International Inc.
7050.T · JPX
4/30/2025 | 4/30/2024 | 4/30/2023 | 4/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥20,335,121 | ¥16,944,764 | ¥17,047,839 | ¥25,136,556 |
| % Growth | 20% | -0.6% | -32.2% | – |
| Cost of Goods Sold | ¥16,441,134 | ¥13,474,123 | ¥12,941,911 | ¥19,854,178 |
| Gross Profit | ¥3,893,987 | ¥3,470,641 | ¥4,105,928 | ¥5,282,378 |
| % Margin | 19.1% | 20.5% | 24.1% | 21% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥150,000 | ¥105,000 | ¥130,000 |
| SG&A Expenses | ¥0 | ¥2,260,411 | ¥2,230,672 | ¥2,147,303 |
| Sales & Mktg Exp. | ¥0 | ¥2,110,000 | ¥2,125,672 | ¥2,017,303 |
| Other Operating Expenses | ¥2,616,309 | ¥0 | ¥3,095 | ¥0 |
| Operating Expenses | ¥2,616,309 | ¥2,260,411 | ¥2,230,672 | ¥2,150,915 |
| Operating Income | ¥1,277,678 | ¥1,210,228 | ¥1,875,255 | ¥3,131,462 |
| % Margin | 6.3% | 7.1% | 11% | 12.5% |
| Other Income/Exp. Net | ¥91,312 | -¥385,187 | ¥106,668 | ¥44,998 |
| Pre-Tax Income | ¥1,368,990 | ¥825,041 | ¥1,981,923 | ¥3,176,460 |
| Tax Expense | ¥496,721 | ¥338,676 | ¥679,746 | ¥1,055,378 |
| Net Income | ¥876,068 | ¥488,129 | ¥1,302,176 | ¥2,121,082 |
| % 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 | 4,450 | 4,450 | 4,508 | 4,524 |
| Weighted Avg Shares Out Dil | 4,450 | 4,451 | 4,524 | 4,530 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥10,340 | ¥5,750 | ¥2,042 | ¥594 |
| Interest Expense | ¥3,629 | ¥1,107 | ¥0 | ¥0 |
| Depreciation & Amortization | ¥79,701 | ¥31,464 | ¥22,894 | ¥20,514 |
| EBITDA | ¥1,452,320 | ¥857,613 | ¥2,004,817 | ¥3,151,977 |
| % Margin | 7.1% | 5.1% | 11.8% | 12.5% |