Feedforce Group Inc.
7068.T · JPX
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | ¥4,373,000 | ¥4,229,000 | ¥3,966,000 | ¥3,005,000 |
| % Growth | 3.4% | 6.6% | 32% | – |
| Cost of Goods Sold | ¥1,257,000 | ¥1,424,000 | ¥1,350,000 | ¥904,000 |
| Gross Profit | ¥3,115,000 | ¥2,805,000 | ¥2,616,000 | ¥2,101,000 |
| % Margin | 71.2% | 66.3% | 66% | 69.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥12,000 |
| G&A Expenses | ¥0 | ¥174,000 | ¥214,000 | ¥140,000 |
| SG&A Expenses | ¥0 | ¥1,567,000 | ¥1,586,000 | ¥1,170,000 |
| Sales & Mktg Exp. | ¥0 | ¥1,393,000 | ¥1,372,000 | ¥1,030,000 |
| Other Operating Expenses | ¥1,524,000 | ¥1,000 | ¥0 | -¥12,000 |
| Operating Expenses | ¥1,524,000 | ¥1,568,000 | ¥1,586,000 | ¥1,170,000 |
| Operating Income | ¥1,592,000 | ¥1,237,000 | ¥1,029,000 | ¥930,000 |
| % Margin | 36.4% | 29.3% | 25.9% | 30.9% |
| Other Income/Exp. Net | -¥146,000 | -¥219,000 | -¥571,000 | -¥13,000 |
| Pre-Tax Income | ¥1,446,000 | ¥1,018,000 | ¥458,000 | ¥918,000 |
| Tax Expense | ¥444,000 | ¥546,000 | ¥432,000 | ¥321,000 |
| Net Income | ¥1,002,000 | ¥473,000 | ¥112,000 | ¥602,000 |
| % 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 | 25,257 | 25,962 | 25,977 | 25,977 |
| Weighted Avg Shares Out Dil | 25,503 | 26,362 | 26,373 | 26,626 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,000 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥24,000 | ¥14,000 | ¥17,000 | ¥16,000 |
| Depreciation & Amortization | ¥196,000 | ¥207,000 | ¥246,000 | ¥206,000 |
| EBITDA | ¥1,666,000 | ¥1,240,000 | ¥724,000 | ¥1,133,000 |
| % Margin | 38.1% | 29.3% | 18.3% | 37.7% |