Frontier International Inc.
7050.T · JPX
10/31/2025 | 7/31/2025 | 4/30/2025 | 1/31/2025 | |
|---|---|---|---|---|
| Revenue | ¥8,780,909 | ¥5,692,000 | ¥6,558,610 | ¥5,126,302 |
| % Growth | 54.3% | -13.2% | 27.9% | – |
| Cost of Goods Sold | ¥7,101,705 | ¥4,637,000 | ¥5,242,835 | ¥4,168,071 |
| Gross Profit | ¥1,679,204 | ¥1,055,000 | ¥1,315,775 | ¥958,231 |
| % Margin | 19.1% | 18.5% | 20.1% | 18.7% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥796,041 | ¥815,000 | ¥820,214 | ¥592,942 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥1,000 | ¥0 | ¥0 |
| Operating Expenses | ¥796,041 | ¥816,000 | ¥820,214 | ¥592,942 |
| Operating Income | ¥883,163 | ¥239,000 | ¥495,561 | ¥365,289 |
| % Margin | 10.1% | 4.2% | 7.6% | 7.1% |
| Other Income/Exp. Net | ¥13,108 | -¥15,000 | -¥3,858 | ¥1,226 |
| Pre-Tax Income | ¥896,271 | ¥224,000 | ¥491,703 | ¥366,515 |
| Tax Expense | ¥318,131 | ¥123,978 | ¥204,517 | ¥109,132 |
| Net Income | ¥444,363 | ¥96,450 | ¥289,843 | ¥258,524 |
| % Margin | 5.1% | 1.7% | 4.4% | 5% |
| EPS | 99.86 | 21.67 | 65.13 | 58.1 |
| % Growth | 360.8% | -66.7% | 12.1% | – |
| EPS Diluted | 99.79 | 21.66 | 65.13 | 58.1 |
| Weighted Avg Shares Out | 4,450 | 4,450 | 4,450 | 4,450 |
| Weighted Avg Shares Out Dil | 4,453 | 6,602 | 4,450 | 4,450 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥8,279 | ¥649 | ¥6,403 | ¥220 |
| Interest Expense | ¥941 | ¥834 | ¥773 | ¥1,135 |
| Depreciation & Amortization | ¥37,189 | ¥24,972 | ¥25,773 | ¥25,001 |
| EBITDA | ¥934,400 | ¥251,631 | ¥521,215 | ¥392,653 |
| % Margin | 10.6% | 4.4% | 7.9% | 7.7% |