Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 2 170 JPY Market Closed
Market Cap: ¥16.3B

Income Statement

Earnings Waterfall
Broadmedia Corp

Income Statement
Broadmedia Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
1
0
0
11
0
0
33
0
0
11
0
0
5
10
15
20
23
30
45
64
83
102
112
119
126
130
135
135
131
126
120
115
112
107
103
99
93
88
83
79
75
71
67
63
59
54
50
46
42
38
35
32
28
25
21
18
15
13
13
13
13
13
12
12
11
11
11
19
23
26
29
23
0
0
0
Revenue
6 588
N/A
6 652
+1%
7 078
+6%
8 843
+25%
9 761
+10%
10 224
+5%
9 678
-5%
9 504
-2%
9 100
-4%
8 380
-8%
7 984
-5%
7 700
-4%
8 723
+13%
9 493
+9%
10 758
+13%
13 928
+29%
13 312
-4%
12 659
-5%
12 172
-4%
12 485
+3%
12 809
+3%
13 115
+2%
13 152
+0%
12 969
-1%
13 226
+2%
12 970
-2%
12 534
-3%
12 302
-2%
11 827
-4%
11 760
-1%
11 896
+1%
11 919
+0%
11 972
+0%
12 035
+1%
12 025
0%
12 118
+1%
11 751
-3%
11 412
-3%
9 610
-16%
10 414
+8%
9 155
-12%
9 086
-1%
10 698
+18%
10 801
+1%
10 908
+1%
11 152
+2%
11 097
0%
11 124
+0%
11 163
+0%
11 106
-1%
11 256
+1%
11 507
+2%
11 409
-1%
11 319
-1%
11 131
-2%
10 991
-1%
11 310
+3%
11 655
+3%
12 104
+4%
12 340
+2%
12 519
+1%
12 696
+1%
12 823
+1%
13 023
+2%
13 376
+3%
13 561
+1%
13 690
+1%
14 179
+4%
14 820
+5%
15 190
+2%
15 584
+3%
15 534
0%
15 261
-2%
15 214
0%
15 417
+1%
Gross Profit
Cost of Revenue
(3 087)
(3 381)
(3 866)
(5 259)
(6 139)
(6 682)
(6 336)
(6 160)
(5 770)
(5 136)
(4 687)
(4 414)
(5 236)
(5 987)
(7 212)
(9 263)
(8 799)
(8 291)
(7 790)
(7 993)
(8 344)
(8 739)
(8 800)
(8 581)
(9 026)
(8 697)
(8 460)
(8 356)
(8 175)
(8 361)
(9 022)
(9 094)
(8 972)
(8 880)
(8 353)
(8 399)
(7 951)
(7 518)
(5 759)
(6 455)
(5 294)
(5 326)
(6 814)
(6 956)
(7 053)
(7 237)
(7 162)
(7 100)
(7 037)
(6 990)
(7 066)
(7 269)
(7 251)
(7 198)
(7 102)
(6 932)
(7 100)
(7 335)
(7 568)
(7 693)
(7 752)
(7 821)
(7 888)
(7 996)
(8 125)
(8 172)
(8 199)
(8 502)
(8 938)
(9 199)
(9 514)
(9 473)
(9 317)
(9 318)
(9 462)
Gross Profit
3 501
N/A
3 271
-7%
3 212
-2%
3 584
+12%
3 622
+1%
3 542
-2%
3 342
-6%
3 344
+0%
3 330
0%
3 244
-3%
3 297
+2%
3 286
0%
3 487
+6%
3 506
+1%
3 546
+1%
4 665
+32%
4 513
-3%
4 368
-3%
4 381
+0%
4 493
+3%
4 464
-1%
4 376
-2%
4 352
-1%
4 387
+1%
4 200
-4%
4 273
+2%
4 073
-5%
3 946
-3%
3 652
-7%
3 399
-7%
2 874
-15%
2 825
-2%
3 000
+6%
3 156
+5%
3 672
+16%
3 719
+1%
3 801
+2%
3 895
+2%
3 851
-1%
3 959
+3%
3 861
-2%
3 760
-3%
3 885
+3%
3 845
-1%
3 855
+0%
3 914
+2%
3 935
+1%
4 023
+2%
4 125
+3%
4 116
0%
4 191
+2%
4 238
+1%
4 158
-2%
4 121
-1%
4 029
-2%
4 059
+1%
4 211
+4%
4 320
+3%
4 536
+5%
4 646
+2%
4 767
+3%
4 875
+2%
4 935
+1%
5 027
+2%
5 252
+4%
5 388
+3%
5 491
+2%
5 677
+3%
5 882
+4%
5 991
+2%
6 070
+1%
6 061
0%
5 944
-2%
5 896
-1%
5 954
+1%
Operating Income
Operating Expenses
(1 783)
(2 112)
(2 486)
(2 847)
(3 139)
(3 262)
(3 627)
(3 805)
(3 778)
(3 307)
(2 880)
(2 811)
(2 833)
(2 860)
(2 833)
(3 805)
(3 738)
(3 739)
(3 686)
(3 688)
(3 753)
(3 789)
(3 952)
(4 222)
(4 260)
(4 463)
(4 553)
(4 565)
(4 427)
(4 246)
(4 076)
(3 972)
(4 462)
(3 847)
(3 766)
(3 647)
(3 686)
(3 751)
(3 825)
(3 917)
(3 877)
(3 783)
(3 762)
(3 756)
(3 823)
(3 921)
(3 799)
(3 856)
(3 709)
(3 588)
(3 678)
(3 733)
(3 550)
(3 649)
(3 616)
(3 580)
(3 676)
(3 663)
(3 704)
(3 770)
(3 786)
(3 852)
(3 920)
(3 990)
(4 145)
(4 265)
(4 384)
(4 808)
(5 283)
(5 404)
(5 567)
(5 354)
(5 219)
(5 101)
(5 057)
Selling, General & Administrative
(1 701)
(2 005)
(2 357)
(2 687)
(2 955)
(3 069)
(3 498)
(3 740)
(3 778)
(3 307)
(2 869)
(2 800)
(2 823)
(2 860)
(2 833)
(3 707)
(3 738)
(3 739)
(3 686)
(3 604)
(3 753)
(3 789)
(3 952)
(4 134)
(4 260)
(4 463)
(4 553)
(4 565)
(4 427)
(4 246)
(4 076)
(3 972)
(3 872)
(3 847)
(3 766)
(3 647)
(3 686)
(3 751)
(3 825)
(3 917)
(3 877)
(3 784)
(3 763)
(3 756)
(3 824)
(3 921)
(3 887)
(3 856)
(3 788)
(3 676)
(3 678)
(3 733)
(3 663)
(3 649)
(3 616)
(3 580)
(3 676)
(3 663)
(3 704)
(3 770)
(3 786)
(3 852)
(3 920)
(3 990)
(4 145)
(4 265)
(4 384)
(4 808)
(5 146)
(5 404)
(5 567)
(5 354)
(5 219)
(5 101)
(5 057)
Depreciation & Amortization
(81)
(107)
(129)
(159)
(183)
(193)
0
0
0
0
0
0
0
0
0
(98)
0
0
0
(85)
0
0
0
(87)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(129)
(65)
0
0
(10)
(10)
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(590)
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
88
(0)
79
88
0
(0)
113
0
0
(0)
0
(0)
0
(0)
(0)
0
0
(0)
0
(0)
(0)
(0)
(137)
0
0
(0)
(0)
(0)
0
Operating Income
1 719
N/A
1 159
-33%
726
-37%
737
+2%
483
-34%
280
-42%
(285)
N/A
(461)
-62%
(448)
+3%
(63)
+86%
418
N/A
475
+14%
654
+38%
646
-1%
714
+11%
860
+21%
775
-10%
629
-19%
695
+11%
804
+16%
711
-12%
587
-17%
400
-32%
166
-59%
(59)
N/A
(190)
-220%
(480)
-153%
(619)
-29%
(776)
-25%
(848)
-9%
(1 203)
-42%
(1 147)
+5%
(1 462)
-27%
(691)
+53%
(94)
+86%
71
N/A
115
+60%
144
+25%
26
-82%
41
+59%
(15)
N/A
(24)
-54%
122
N/A
89
-27%
32
-64%
(6)
N/A
136
N/A
167
+23%
416
+149%
528
+27%
512
-3%
505
-1%
608
+20%
472
-22%
413
-13%
479
+16%
535
+12%
656
+23%
832
+27%
877
+5%
980
+12%
1 023
+4%
1 014
-1%
1 037
+2%
1 107
+7%
1 123
+1%
1 106
-1%
870
-21%
599
-31%
587
-2%
503
-14%
707
+41%
725
+3%
796
+10%
897
+13%
Pre-Tax Income
Interest Income Expense
(46)
(33)
(28)
(37)
(48)
(70)
(60)
(38)
(80)
(27)
(28)
1 510
1 514
1 514
37
(21)
(227)
(217)
(211)
(241)
(84)
(213)
(311)
(389)
(489)
(523)
(538)
86
86
72
(603)
(804)
(772)
(645)
77
(257)
(172)
(193)
(141)
(81)
(73)
(45)
(27)
(15)
(32)
(41)
(55)
(98)
(88)
(68)
(52)
(5)
(3)
(15)
(15)
(26)
(14)
4
103
121
129
133
21
14
21
10
12
13
4
(23)
0
(14)
(28)
7
1
Non-Reccuring Items
(1)
(2)
(4)
(104)
(104)
(103)
(1)
(96)
(158)
(158)
(98)
(130)
(167)
(132)
(36)
(97)
(65)
(67)
(69)
(7)
48
50
52
(26)
(78)
10
18
197
366
187
(266)
(421)
0
(705)
(245)
(581)
(601)
(419)
(440)
(224)
(169)
(144)
(139)
76
0
0
0
79
0
114
114
113
0
(21)
(126)
(123)
208
213
318
283
(48)
(152)
(153)
(172)
(172)
(80)
(82)
(138)
0
(207)
(203)
(289)
(320)
(232)
(207)
Gain/Loss on Disposition of Assets
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
9
11
10
14
13
17
4
(22)
(14)
(1)
26
10
11
6
12
(3)
(10)
(12)
(12)
15
4
4
2
8
(1)
6
6
3
(1)
(34)
(50)
(38)
(52)
(20)
(4)
(13)
9
2
10
28
37
37
31
9
11
61
48
92
139
141
164
128
90
41
27
24
20
33
42
31
32
20
22
28
31
33
28
28
22
26
17
27
32
27
32
Pre-Tax Income
1 681
N/A
1 137
-32%
706
-38%
610
-14%
345
-44%
124
-64%
(341)
N/A
(616)
-81%
(699)
-13%
(249)
+64%
317
N/A
1 864
+488%
2 012
+8%
2 034
+1%
728
-64%
739
+2%
472
-36%
334
-29%
403
+21%
571
+42%
680
+19%
428
-37%
143
-67%
(242)
N/A
(626)
-159%
(697)
-11%
(993)
-43%
(333)
+66%
(324)
+3%
(622)
-92%
(2 122)
-241%
(2 410)
-14%
(2 286)
+5%
(2 061)
+10%
(266)
+87%
(779)
-193%
(650)
+17%
(466)
+28%
(545)
-17%
(235)
+57%
(221)
+6%
(175)
+21%
(13)
+93%
158
N/A
11
-93%
14
+20%
129
+846%
240
+87%
467
+95%
715
+53%
739
+3%
741
+0%
695
-6%
477
-31%
299
-37%
354
+18%
750
+112%
906
+21%
1 295
+43%
1 312
+1%
1 093
-17%
1 024
-6%
904
-12%
907
+0%
987
+9%
1 087
+10%
1 064
-2%
773
-27%
624
-19%
383
-39%
317
-17%
430
+36%
409
-5%
597
+46%
723
+21%
Net Income
Tax Provision
(665)
(463)
(259)
(231)
(189)
(108)
(114)
(141)
(184)
(147)
(87)
(420)
(449)
(499)
(169)
(210)
(27)
(10)
(35)
57
(108)
(99)
(29)
(149)
(86)
(270)
(322)
(393)
(468)
(304)
(300)
(124)
(130)
(109)
(35)
(127)
(125)
(124)
(183)
(171)
(152)
(120)
(104)
(76)
(84)
(96)
(113)
116
192
136
123
(141)
(204)
(147)
(127)
(103)
(189)
(203)
(243)
(115)
(24)
(7)
(4)
257
160
167
175
(74)
(98)
(76)
(148)
(61)
(16)
(5)
50
Income from Continuing Operations
1 016
674
447
379
156
17
(455)
(757)
(883)
(396)
230
1 444
1 563
1 535
558
529
445
324
368
628
572
329
115
(391)
(713)
(967)
(1 315)
(726)
(792)
(927)
(2 421)
(2 534)
(2 416)
(2 170)
(300)
(906)
(774)
(590)
(727)
(406)
(373)
(295)
(116)
82
(73)
(83)
15
357
660
851
862
599
490
330
173
251
561
704
1 052
1 197
1 069
1 017
900
1 165
1 147
1 254
1 239
699
526
307
169
369
393
592
773
Income to Minority Interest
(10)
(9)
(18)
(32)
(23)
(26)
148
395
386
216
(56)
(41)
(48)
(46)
(56)
(78)
(98)
(111)
(142)
(148)
(118)
(81)
(48)
(33)
(42)
(54)
(62)
(52)
(22)
(6)
2
(46)
(108)
(150)
(192)
(177)
(143)
(107)
(26)
(47)
8
(8)
(33)
(35)
(30)
(37)
(56)
(189)
(252)
(295)
(304)
(188)
(138)
(98)
(97)
(100)
(184)
(183)
(194)
(186)
(102)
(93)
(61)
(55)
(30)
(22)
(25)
(19)
(30)
(38)
(35)
(34)
(18)
(24)
(31)
Net Income (Common)
1 006
N/A
665
-34%
428
-36%
348
-19%
133
-62%
(9)
N/A
(307)
-3 202%
(362)
-18%
(497)
-37%
(180)
+64%
174
N/A
1 403
+706%
1 515
+8%
1 490
-2%
502
-66%
451
-10%
347
-23%
213
-39%
226
+6%
479
+112%
454
-5%
248
-45%
67
-73%
(425)
N/A
(754)
-77%
(1 021)
-35%
(1 377)
-35%
(778)
+44%
(814)
-5%
(933)
-15%
(2 419)
-159%
(2 581)
-7%
(2 524)
+2%
(2 319)
+8%
(492)
+79%
(1 083)
-120%
(918)
+15%
(697)
+24%
(754)
-8%
(453)
+40%
(365)
+20%
(304)
+17%
(150)
+51%
47
N/A
(103)
N/A
(120)
-16%
(41)
+66%
168
N/A
407
+143%
556
+36%
558
+0%
411
-26%
352
-14%
232
-34%
76
-67%
151
+100%
376
+149%
521
+38%
858
+65%
1 011
+18%
967
-4%
924
-4%
839
-9%
1 110
+32%
1 117
+1%
1 232
+10%
1 214
-1%
680
-44%
496
-27%
269
-46%
134
-50%
335
+151%
375
+12%
567
+52%
742
+31%
EPS (Diluted)
28.25
N/A
18.63
-34%
12.13
-35%
9.86
-19%
3.72
-62%
-0.26
N/A
-6.54
-2 415%
-6.14
+6%
-8.45
-38%
-2.69
+68%
2.57
N/A
21.03
+718%
22.7
+8%
22.33
-2%
7.53
-66%
6.73
-11%
5.26
-22%
3.25
-38%
3.45
+6%
7.36
+113%
6.95
-6%
3.8
-45%
1.02
-73%
-6.53
N/A
-11.56
-77%
-15.65
-35%
-21.12
-35%
-11.96
+43%
-12.49
-4%
-14.31
-15%
-37.04
-159%
-39.2
-6%
-37.05
+5%
-34.05
+8%
-7.21
+79%
-15.9
-121%
-13.43
+16%
-10.18
+24%
-10.96
-8%
-66.14
-503%
-4.67
+93%
-4.28
+8%
-1.96
+54%
6.37
N/A
-1.32
N/A
-1.52
-15%
-0.52
+66%
21.5
N/A
5.22
-76%
7.13
+37%
7.15
+0%
52.74
+638%
45.12
-14%
29.74
-34%
9.79
-67%
19.52
+99%
48.98
+151%
67.8
+38%
112.71
+66%
133.12
+18%
131.35
-1%
125.5
-4%
113.3
-10%
150.67
+33%
153.6
+2%
169.39
+10%
166.77
-2%
93.5
-44%
68.54
-27%
37.64
-45%
18.77
-50%
46.86
+150%
52.58
+12%
79.63
+51%
104.18
+31%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett