Birdman Inc.
7063.T · JPX
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥319,062 | ¥2,085,456 | ¥4,484,483 | ¥3,367,985 |
| % Growth | -84.7% | -53.5% | 33.2% | – |
| Cost of Goods Sold | ¥300,417 | ¥2,533,031 | ¥3,763,718 | ¥2,521,245 |
| Gross Profit | ¥18,645 | -¥447,575 | ¥720,765 | ¥846,740 |
| % Margin | 5.8% | -21.5% | 16.1% | 25.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥58,000 | ¥1,174,000 | ¥86,000 | ¥0 |
| SG&A Expenses | ¥588,801 | ¥1,422,000 | ¥659,000 | ¥598,712 |
| Sales & Mktg Exp. | ¥67,000 | ¥248,000 | ¥573,000 | ¥0 |
| Other Operating Expenses | -¥393 | -¥29,352 | ¥5,758 | ¥16,601 |
| Operating Expenses | ¥588,408 | ¥1,392,648 | ¥664,758 | ¥615,313 |
| Operating Income | -¥569,763 | -¥1,840,223 | ¥56,006 | ¥231,425 |
| % Margin | -178.6% | -88.2% | 1.2% | 6.9% |
| Other Income/Exp. Net | -¥144,095 | -¥1,186,481 | -¥4,809 | -¥29,107 |
| Pre-Tax Income | -¥713,858 | -¥3,026,704 | ¥51,197 | ¥202,318 |
| Tax Expense | ¥1,990 | ¥2,079 | ¥59,060 | ¥15,237 |
| Net Income | -¥715,849 | -¥3,028,783 | -¥7,863 | ¥187,081 |
| % Margin | -224.4% | -145.2% | -0.2% | 5.6% |
| EPS | -69.81 | -576.49 | -1.54 | 36.7 |
| % Growth | 87.9% | -37,334.4% | -104.2% | – |
| EPS Diluted | -69.81 | -576.49 | -1.54 | 36.6 |
| Weighted Avg Shares Out | 10,254 | 5,254 | 5,112 | 5,098 |
| Weighted Avg Shares Out Dil | 10,254 | 5,254 | 5,112 | 5,112 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥115 | ¥1,551 | ¥1,806 | ¥1,508 |
| Interest Expense | ¥35,405 | ¥28,660 | ¥8,538 | ¥5,546 |
| Depreciation & Amortization | ¥17,000 | ¥18,367 | ¥13,593 | ¥15,351 |
| EBITDA | -¥552,000 | -¥2,979,678 | ¥73,328 | ¥223,216 |
| % Margin | -173% | -142.9% | 1.6% | 6.6% |