BSN Media Holdings, Inc.
9408.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥5,727,995 | ¥5,320,020 | ¥8,410,656 | ¥5,744,000 |
| % Growth | 7.7% | -36.7% | 46.4% | – |
| Cost of Goods Sold | ¥4,188,234 | ¥3,915,050 | ¥6,220,884 | ¥4,196,000 |
| Gross Profit | ¥1,539,761 | ¥1,404,970 | ¥2,189,772 | ¥1,547,819 |
| % Margin | 26.9% | 26.4% | 26% | 26.9% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥358,000 | ¥0 |
| SG&A Expenses | ¥1,249,550 | ¥1,201,417 | ¥1,301,676 | ¥1,171,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥944,000 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥1,249,550 | ¥1,201,417 | ¥1,301,676 | ¥1,171,000 |
| Operating Income | ¥290,211 | ¥203,553 | ¥888,096 | ¥377,000 |
| % Margin | 5.1% | 3.8% | 10.6% | 6.6% |
| Other Income/Exp. Net | ¥23,024 | ¥78,773 | ¥11,595 | ¥65,000 |
| Pre-Tax Income | ¥313,235 | ¥282,326 | ¥899,691 | ¥442,000 |
| Tax Expense | ¥99,348 | ¥86,362 | ¥293,913 | ¥161,000 |
| Net Income | ¥191,810 | ¥182,498 | ¥538,754 | ¥235,000 |
| % Margin | 3.3% | 3.4% | 6.4% | 4.1% |
| EPS | 32.01 | 30.42 | 89.85 | 39.17 |
| % Growth | 5.2% | -66.1% | 129.4% | – |
| EPS Diluted | 32.01 | 30.42 | 89.85 | 39.17 |
| Weighted Avg Shares Out | 5,992 | 5,999 | 5,999 | 5,999 |
| Weighted Avg Shares Out Dil | 5,992 | 5,999 | 5,999 | 5,999 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥5,921 | ¥4,036 | ¥3,406 | ¥2,299 |
| Interest Expense | ¥4,010 | ¥3,666 | ¥4,056 | ¥3,725 |
| Depreciation & Amortization | ¥220,684 | ¥223,165 | ¥225,583 | ¥221,223 |
| EBITDA | ¥537,929 | ¥509,157 | ¥1,129,329 | ¥666,501 |
| % Margin | 9.4% | 9.6% | 13.4% | 11.6% |