First Brothers Co.,Ltd.
TSE:3454.T
1088 (JPY) • At close September 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 22,268.896 | 14,284.494 | 26,685.474 | 15,642.498 | 19,838.417 | 21,864.175 | 18,766.472 | 14,606.132 | 4,557.189 | 10,723.603 | 3,297.697 | 2,746 |
| Cost of Revenue
| 16,561.724 | 10,194.693 | 19,844.568 | 11,348.687 | 14,512.389 | 15,375.905 | 14,046.139 | 9,367.668 | 567.417 | 7,298.086 | 2,207.866 | 1,574 |
| Gross Profit
| 5,707.172 | 4,089.801 | 6,840.906 | 4,293.811 | 5,326.028 | 6,488.27 | 4,720.333 | 5,238.464 | 3,989.772 | 3,425.517 | 1,089.831 | 1,172 |
| Gross Profit Ratio
| 0.256 | 0.286 | 0.256 | 0.274 | 0.268 | 0.297 | 0.252 | 0.359 | 0.875 | 0.319 | 0.33 | 0.427 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 203 | 218 | 216 | 197 | 209 | 189 | 189 | 139 | 132 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 2,143 | 1,972 | 1,475 | 1,397 | 1,520 | -189 | -189 | -139 | 1,025 | 0 | 0 | 0 |
| SG&A
| 2,346 | 2,190 | 1,691 | 1,594 | 1,729 | 0 | 0 | 0 | 1,157 | 1,190 | 1,002 | 1,065 |
| Other Expenses
| -1,213.919 | 2,273.661 | 1,900.446 | 1,752.774 | 1,863.515 | -176.047 | -85.512 | -150.539 | -63.961 | -31.598 | -18.912 | 0 |
| Operating Expenses
| 1,213.919 | 2,273.661 | 1,900.446 | 1,752.774 | 1,863.515 | 1,357.8 | 1,347.062 | 1,272.439 | 1,157.764 | 1,190.262 | 1,002.356 | 1,109 |
| Operating Income
| 4,493.253 | 1,816.138 | 4,940.459 | 2,541.036 | 3,462.511 | 5,130.469 | 3,373.27 | 3,966.024 | 2,832.007 | 2,235.253 | 87.474 | 107 |
| Operating Income Ratio
| 0.202 | 0.127 | 0.185 | 0.162 | 0.175 | 0.235 | 0.18 | 0.272 | 0.621 | 0.208 | 0.027 | 0.039 |
| Total Other Income Expenses Net
| 193.073 | -473.392 | -561.838 | 487.998 | -649.574 | -487.716 | -265.045 | -346.856 | -179.905 | -170.041 | -371.702 | -161 |
| Income Before Tax
| 4,686.326 | 1,342.746 | 4,378.621 | 3,029.034 | 2,812.937 | 4,642.754 | 3,108.226 | 3,619.169 | 2,652.103 | 2,065.214 | -284.227 | -54 |
| Income Before Tax Ratio
| 0.21 | 0.094 | 0.164 | 0.194 | 0.142 | 0.212 | 0.166 | 0.248 | 0.582 | 0.193 | -0.086 | -0.02 |
| Income Tax Expense
| 1,503.185 | 167.232 | 1,588.348 | 721.787 | 629.492 | 1,756.758 | 1,059.561 | 1,331.646 | 991.877 | 401.959 | -89.5 | 28 |
| Net Income
| 3,186.895 | 1,180.361 | 2,795.363 | 2,313.136 | 2,183.385 | 2,885.993 | 2,048.664 | 2,287.522 | 1,661.006 | 657.917 | -254.406 | -127 |
| Net Income Ratio
| 0.143 | 0.083 | 0.105 | 0.148 | 0.11 | 0.132 | 0.109 | 0.157 | 0.364 | 0.061 | -0.077 | -0.046 |
| EPS
| 227.26 | 84.17 | 199.34 | 164.95 | 155.83 | 205.97 | 146.21 | 162.33 | 121.11 | 58.5 | -22.44 | -1,107.94 |
| EPS Diluted
| 227.26 | 84.17 | 199.34 | 164.95 | 155.57 | 204.93 | 146.21 | 162.33 | 121.03 | 58.5 | -22.44 | -1,107.94 |
| EBITDA
| 5,767.029 | 2,831.769 | 5,610.537 | 3,027.332 | 3,779.916 | 5,286.324 | 3,596.452 | 4,075.686 | 2,901.352 | 2,257.031 | 139.811 | -206 |
| EBITDA Ratio
| 0.259 | 0.198 | 0.21 | 0.194 | 0.191 | 0.242 | 0.192 | 0.279 | 0.637 | 0.21 | 0.042 | -0.075 |