Vizora日本語

BalmudaBALMUDA Inc.6612東証グロース電気機器FY ending Dec 2025, consolidated, J-GAAP

Balmuda FY ending Dec 2025 results

Balmuda brought in ¥10.1B in revenue.

It lost about ¥8 for every ¥100 of sales at the operating level.

Revenue changed -18.8% from the prior year, operating profit -7316.7%.

Revenue and profit pattern

Turned to a loss

What changed from last year

FY ending Dec 2024 → FY ending Dec 2025

Revenue
-18.8%¥12.5B → ¥10.1B
Gross profit
-14.9%¥3.88B → ¥3.31B
Operating income
-7316.7%¥12M → -¥866M
Net income attributable to owners
-2482.1%¥67M → -¥1.6B
Operating cash flow
-142.8%¥1.35B → -¥577M
Free cash flow
-184.1%¥1.15B → -¥965M

Where the money goes

FY ending Dec 2024 → FY ending Dec 2025

Where ¥100 of sales goes

For every ¥100 Balmuda sells, how much goes where, and how much is kept.

FY ending Dec 2025
Cost of sales
¥67
SG&A
¥41
Operating loss
¥8
Net loss
¥16

Annual margin trends

Gross margin32.7%
FY ending Dec 2020: 43.3%43.3%FY ending Dec 2021: 39.8%39.8%FY ending Dec 2022: 31.1%31.1%FY ending Dec 2023: 26.9%26.9%FY ending Dec 2024: 31.2%31.2%FY ending Dec 2025: 32.7%32.7%FY20FY21FY22FY23FY24FY25
Operating margin-8.6%
FY ending Dec 2020: 10.5%10.5%FY ending Dec 2021: 8.3%8.3%FY ending Dec 2022: 0.4%0.4%FY ending Dec 2023: -10.6%-10.6%FY ending Dec 2024: 0.1%0.1%FY ending Dec 2025: -8.6%-8.6%FY20FY21FY22FY23FY24FY25
Net margin-15.8%
FY ending Dec 2020: 6.6%6.6%FY ending Dec 2021: 5.5%5.5%FY ending Dec 2022: 0.0%0.0%FY ending Dec 2023: -15.9%-15.9%FY ending Dec 2024: 0.5%0.5%FY ending Dec 2025: -15.8%-15.8%FY20FY21FY22FY23FY24FY25

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Sources

Show source documents (6)

  • EDINET (FSA Japan)

    有価証券報告書－第23期(2025/01/01－2025/12/31)

    ID S100XTCP2026-03-25Open

  • EDINET (FSA Japan)

    有価証券報告書－第22期(2024/01/01－2024/12/31)

    ID S100VHD72025-03-28Open

  • EDINET (FSA Japan)

    有価証券報告書－第21期(2023/01/01－2023/12/31)

    ID S100T3UY2024-03-25Open

  • EDINET (FSA Japan)

    有価証券報告書－第20期(2022/01/01－2022/12/31)

    ID S100QFPZ2023-03-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第19期(令和3年1月1日－令和3年12月31日)

    ID S100NPYD2022-03-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第18期(令和2年1月1日－令和2年12月31日)

    ID S100L01C2021-03-25Open

Extracted from XBRL: 46 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Other periods

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.

Open MarkdownShare on XSave image