Bushiroad Inc
TSE:7803
Bushiroad Inc
TSE:7803
Price:
257
JPY
1.98%
Market Closed
Market Cap:
¥35.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Bushiroad Inc
TSE:7803
|
JP |
|
Altius Renewable Royalties Corp
OTC:ATRWF
|
CA |
|
Keller Group PLC
LSE:KLR
|
UK |
|
Titan International Inc
NYSE:TWI
|
US |
|
M
|
Man Industries India Ltd
NSE:MANINDS
|
IN |
Income Statement
Earnings Waterfall
Bushiroad Inc
Bushiroad Inc
Income Statement
Bushiroad Inc
Bushiroad Inc
Currency: JPY
| Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-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 |
17
|
29
|
43
|
53
|
62
|
64
|
54
|
54
|
52
|
56
|
69
|
75
|
84
|
85
|
70
|
67
|
63
|
65
|
73
|
99
|
114
|
104
|
111
|
0
|
0
|
|
| Revenue |
49 605
N/A
|
33 877
-32%
|
33 000
-3%
|
33 666
+2%
|
33 597
0%
|
34 930
+4%
|
32 570
-7%
|
34 083
+5%
|
34 118
+0%
|
34 440
+1%
|
41 966
+22%
|
43 822
+4%
|
46 482
+6%
|
48 099
+3%
|
48 799
+1%
|
48 044
-2%
|
46 848
-2%
|
46 502
-1%
|
46 263
-1%
|
46 952
+1%
|
49 855
+6%
|
52 776
+6%
|
56 176
+6%
|
57 669
+3%
|
58 284
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(26 812)
|
(18 939)
|
(18 583)
|
(19 715)
|
(20 701)
|
(22 118)
|
(21 284)
|
(22 284)
|
(22 446)
|
(22 729)
|
(27 308)
|
(29 016)
|
(30 970)
|
(31 782)
|
(31 893)
|
(31 115)
|
(30 406)
|
(30 615)
|
(30 861)
|
(31 710)
|
(32 971)
|
(34 533)
|
(36 166)
|
(36 391)
|
(36 932)
|
|
| Gross Profit |
22 793
N/A
|
14 938
-34%
|
14 417
-3%
|
13 951
-3%
|
12 896
-8%
|
12 812
-1%
|
11 286
-12%
|
11 799
+5%
|
11 672
-1%
|
11 711
+0%
|
14 658
+25%
|
14 806
+1%
|
15 513
+5%
|
16 317
+5%
|
16 906
+4%
|
16 929
+0%
|
16 442
-3%
|
15 887
-3%
|
15 402
-3%
|
15 242
-1%
|
16 884
+11%
|
18 243
+8%
|
20 010
+10%
|
21 278
+6%
|
21 352
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(17 501)
|
(12 167)
|
(11 706)
|
(12 528)
|
(12 260)
|
(11 893)
|
(10 941)
|
(10 642)
|
(10 195)
|
(9 822)
|
(11 267)
|
(12 109)
|
(12 682)
|
(12 856)
|
(13 520)
|
(14 959)
|
(15 203)
|
(14 467)
|
(14 519)
|
(14 470)
|
(14 681)
|
(14 552)
|
(15 141)
|
(15 443)
|
(15 492)
|
|
| Selling, General & Administrative |
(17 501)
|
(12 167)
|
(11 706)
|
(12 528)
|
(12 260)
|
(11 893)
|
(10 941)
|
(10 050)
|
(9 783)
|
(9 822)
|
(11 267)
|
(11 869)
|
(12 442)
|
(12 856)
|
(13 520)
|
(13 788)
|
(14 032)
|
(14 467)
|
(13 006)
|
(14 470)
|
(14 681)
|
(14 552)
|
(13 644)
|
(15 252)
|
(15 302)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 513)
|
0
|
0
|
0
|
(1 498)
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(591)
|
(412)
|
(0)
|
(0)
|
(240)
|
(240)
|
(0)
|
(0)
|
(1 171)
|
(1 171)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(191)
|
(191)
|
|
| Operating Income |
5 292
N/A
|
2 772
-48%
|
2 711
-2%
|
1 424
-47%
|
635
-55%
|
919
+45%
|
345
-63%
|
1 157
+236%
|
1 477
+28%
|
1 889
+28%
|
3 391
+80%
|
2 697
-20%
|
2 831
+5%
|
3 460
+22%
|
3 386
-2%
|
1 969
-42%
|
1 239
-37%
|
1 420
+15%
|
883
-38%
|
772
-13%
|
2 203
+185%
|
3 691
+68%
|
4 868
+32%
|
5 835
+20%
|
5 860
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(75)
|
(72)
|
(115)
|
(131)
|
(48)
|
0
|
51
|
129
|
253
|
556
|
753
|
460
|
331
|
500
|
421
|
526
|
881
|
913
|
250
|
1 067
|
497
|
(135)
|
638
|
227
|
|
| Non-Reccuring Items |
4
|
0
|
8
|
(3)
|
(216)
|
(485)
|
(629)
|
0
|
0
|
(289)
|
(240)
|
0
|
0
|
(493)
|
(1 171)
|
0
|
0
|
(819)
|
(38)
|
128
|
128
|
(13)
|
(25)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(5)
|
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 |
11
|
17
|
117
|
124
|
148
|
198
|
239
|
547
|
985
|
1 126
|
1 166
|
941
|
507
|
803
|
727
|
636
|
634
|
276
|
175
|
171
|
157
|
28
|
112
|
120
|
137
|
|
| Pre-Tax Income |
5 292
N/A
|
2 714
-49%
|
2 759
+2%
|
1 429
-48%
|
436
-69%
|
585
+34%
|
(45)
N/A
|
1 755
N/A
|
2 590
+48%
|
2 979
+15%
|
4 873
+64%
|
4 391
-10%
|
3 798
-13%
|
4 101
+8%
|
3 443
-16%
|
3 026
-12%
|
2 399
-21%
|
1 758
-27%
|
1 932
+10%
|
1 321
-32%
|
3 554
+169%
|
4 203
+18%
|
4 820
+15%
|
6 593
+37%
|
6 224
-6%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(1 915)
|
(1 028)
|
(1 156)
|
(668)
|
(401)
|
(438)
|
(235)
|
(773)
|
(899)
|
(1 124)
|
(1 402)
|
(1 397)
|
(1 327)
|
(1 365)
|
(1 346)
|
(1 223)
|
(1 063)
|
(873)
|
(1 039)
|
(667)
|
(1 400)
|
(1 557)
|
(1 232)
|
(1 414)
|
(1 275)
|
|
| Income from Continuing Operations |
3 376
|
1 685
|
1 603
|
761
|
36
|
147
|
(281)
|
982
|
1 691
|
1 855
|
3 471
|
2 994
|
2 471
|
2 736
|
2 096
|
1 803
|
1 336
|
885
|
893
|
654
|
2 154
|
2 646
|
3 589
|
5 179
|
4 949
|
|
| Income to Minority Interest |
(298)
|
(106)
|
(52)
|
(8)
|
45
|
12
|
(4)
|
24
|
53
|
55
|
37
|
21
|
29
|
(18)
|
(46)
|
(96)
|
(101)
|
(103)
|
(88)
|
(90)
|
(120)
|
(121)
|
(170)
|
(157)
|
(197)
|
|
| Net Income (Common) |
3 078
N/A
|
1 580
-49%
|
1 551
-2%
|
753
-51%
|
80
-89%
|
159
+98%
|
(285)
N/A
|
1 006
N/A
|
1 745
+73%
|
1 910
+9%
|
3 508
+84%
|
3 015
-14%
|
2 500
-17%
|
2 718
+9%
|
2 051
-25%
|
1 707
-17%
|
1 235
-28%
|
782
-37%
|
805
+3%
|
564
-30%
|
2 034
+260%
|
2 524
+24%
|
3 418
+35%
|
5 022
+47%
|
4 753
-5%
|
|
| EPS (Diluted) |
22.47
N/A
|
12.23
-46%
|
11.44
-6%
|
5.83
-49%
|
0.62
-89%
|
1.22
+97%
|
-2.2
N/A
|
7.22
N/A
|
12.81
+77%
|
13.51
+5%
|
25.01
+85%
|
20.29
-19%
|
17.5
-14%
|
19.08
+9%
|
14.23
-25%
|
11.86
-17%
|
8.72
-26%
|
5.57
-36%
|
5.65
+1%
|
4
-29%
|
14.92
+273%
|
18.31
+23%
|
24.65
+35%
|
36.47
+48%
|
34.56
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
