Birdman Inc.
7063.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥8,655 | ¥92,210 | ¥63,787 | ¥98,000 |
| % Growth | -90.6% | 44.6% | -34.9% | – |
| Cost of Goods Sold | ¥15,430 | ¥99,942 | ¥57,003 | ¥86,000 |
| Gross Profit | -¥6,775 | -¥7,732 | ¥6,784 | ¥12,000 |
| % Margin | -78.3% | -8.4% | 10.6% | 12.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥58,000 | ¥0 | ¥0 |
| SG&A Expenses | ¥133,668 | ¥136,253 | ¥95,380 | ¥99,000 |
| Sales & Mktg Exp. | ¥0 | ¥67,000 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥2,000 |
| Operating Expenses | ¥133,668 | ¥136,253 | ¥95,380 | ¥101,000 |
| Operating Income | -¥140,443 | -¥143,985 | -¥88,596 | -¥89,000 |
| % Margin | -1,622.7% | -156.1% | -138.9% | -90.8% |
| Other Income/Exp. Net | -¥26,651 | -¥37,544 | -¥47,764 | -¥49,000 |
| Pre-Tax Income | -¥167,094 | -¥181,529 | -¥136,360 | -¥138,000 |
| Tax Expense | ¥255 | ¥431 | ¥520 | ¥1,000 |
| Net Income | -¥167,349 | -¥181,961 | -¥136,880 | -¥139,000 |
| % Margin | -1,933.6% | -197.3% | -214.6% | -141.8% |
| EPS | -7.89 | -21.08 | -19.54 | -19.84 |
| % Growth | 62.6% | -7.9% | 1.5% | – |
| EPS Diluted | -7.89 | -21.08 | -19.54 | -19.84 |
| Weighted Avg Shares Out | 21,205 | 8,630 | 7,006 | 7,006 |
| Weighted Avg Shares Out Dil | 21,205 | 8,630 | 7,006 | 7,006 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥733 | ¥0 | ¥105 | ¥0 |
| Interest Expense | ¥7,506 | ¥4,105 | ¥8,777 | ¥12,723 |
| Depreciation & Amortization | ¥0 | ¥4,250 | ¥4,250 | ¥4,250 |
| EBITDA | -¥159,587 | -¥177,819 | -¥127,583 | -¥82,750 |
| % Margin | -1,843.9% | -192.8% | -200% | -84.4% |