Feedforce Group Inc.
7068.T · JPX
8/31/2025 | 5/31/2025 | 2/28/2025 | 11/30/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,199,000 | ¥1,160,000 | ¥1,129,000 | ¥1,032,000 |
| % Growth | 3.4% | 2.7% | 9.4% | – |
| Cost of Goods Sold | ¥338,000 | ¥329,000 | ¥294,000 | ¥310,000 |
| Gross Profit | ¥861,000 | ¥831,000 | ¥835,000 | ¥722,000 |
| % Margin | 71.8% | 71.6% | 74% | 70% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥377,000 | ¥369,000 | ¥371,000 | ¥407,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥1,000 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥378,000 | ¥369,000 | ¥371,000 | ¥407,000 |
| Operating Income | ¥483,000 | ¥462,000 | ¥464,000 | ¥315,000 |
| % Margin | 40.3% | 39.8% | 41.1% | 30.5% |
| Other Income/Exp. Net | ¥23,000 | -¥94,000 | -¥24,000 | -¥17,000 |
| Pre-Tax Income | ¥506,000 | ¥368,000 | ¥440,000 | ¥298,000 |
| Tax Expense | ¥170,000 | ¥73,000 | ¥134,000 | ¥94,000 |
| Net Income | ¥336,000 | ¥295,000 | ¥307,000 | ¥204,000 |
| % Margin | 28% | 25.4% | 27.2% | 19.8% |
| EPS | 13.67 | 11.67 | 12.13 | 8.05 |
| % Growth | 17.1% | -3.8% | 50.7% | – |
| EPS Diluted | 13.57 | 11.54 | 11.98 | 7.95 |
| Weighted Avg Shares Out | 24,587 | 25,286 | 25,315 | 25,563 |
| Weighted Avg Shares Out Dil | 24,761 | 25,560 | 25,617 | 25,673 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥3,000 | ¥0 | ¥1,000 | ¥0 |
| Interest Expense | ¥6,000 | ¥7,000 | ¥8,000 | ¥5,000 |
| Depreciation & Amortization | ¥47,000 | ¥51,000 | ¥50,000 | ¥47,500 |
| EBITDA | ¥559,000 | ¥424,000 | ¥499,000 | ¥362,500 |
| % Margin | 46.6% | 36.6% | 44.2% | 35.1% |