Feedforce Group Inc.
7068.T · JPX
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥4,373 | ¥4,229 | ¥3,966 | ¥3,005 |
| % Growth | 3.4% | 6.6% | 32% | – |
| Cost of Goods Sold | ¥1,257 | ¥1,424 | ¥1,350 | ¥904 |
| Gross Profit | ¥3,115 | ¥2,805 | ¥2,616 | ¥2,101 |
| % Margin | 71.2% | 66.3% | 66% | 69.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥12 |
| G&A Expenses | ¥0 | ¥174 | ¥214 | ¥140 |
| SG&A Expenses | ¥0 | ¥1,567 | ¥1,586 | ¥1,170 |
| Sales & Mktg Exp. | ¥0 | ¥1,393 | ¥1,372 | ¥1,030 |
| Other Operating Expenses | ¥1,524 | ¥1 | ¥0 | -¥12 |
| Operating Expenses | ¥1,524 | ¥1,568 | ¥1,586 | ¥1,170 |
| Operating Income | ¥1,592 | ¥1,237 | ¥1,029 | ¥930 |
| % Margin | 36.4% | 29.3% | 25.9% | 30.9% |
| Other Income/Exp. Net | -¥146 | -¥219 | -¥571 | -¥13 |
| Pre-Tax Income | ¥1,446 | ¥1,018 | ¥458 | ¥918 |
| Tax Expense | ¥444 | ¥546 | ¥432 | ¥321 |
| Net Income | ¥1,002 | ¥473 | ¥112 | ¥602 |
| % Margin | 22.9% | 11.2% | 2.8% | 20% |
| EPS | 39.67 | 18.23 | 4.31 | 23.17 |
| % Growth | 117.6% | 323% | -81.4% | – |
| EPS Diluted | 39.29 | 17.94 | 4.28 | 22.61 |
| Weighted Avg Shares Out | 25 | 26 | 26 | 26 |
| Weighted Avg Shares Out Dil | 26 | 26 | 26 | 27 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥24 | ¥14 | ¥17 | ¥16 |
| Depreciation & Amortization | ¥196 | ¥207 | ¥246 | ¥206 |
| EBITDA | ¥1,666 | ¥1,240 | ¥724 | ¥1,133 |
| % Margin | 38.1% | 29.3% | 18.3% | 37.7% |