Vizora日本語

BushiroadBushiroad Inc.7803東証グロースその他製品FY ending Jun 2025, consolidated, J-GAAP

Bushiroad FY ending Jun 2025 results

About 89% of Bushiroad's sales come from entertainment, with sports making up much of the rest.

Out of every ¥100 of sales, about ¥9 is left as operating profit.

Revenue changed +21.4% from the prior year, operating profit +451.6%.

Revenue and profit pattern

Revenue and profit upProfit grew faster

Revenue +21.4% · profit +451.6%, calculated from disclosed figures.

Operating leverage: 21.08× (profit growth ÷ revenue growth)

What changed from last year

FY ending Jun 2024 → FY ending Jun 2025

Revenue
+21.4%¥46.3B → ¥56.2B
Gross profit
+29.9%¥15.4B → ¥20B
Operating income
+451.6%¥882.6M → ¥4.87B
Net income attributable to owners
+324.7%¥804.8M → ¥3.42B
Operating cash flow
Back to profit-¥362.7M → ¥5.82B
Free cash flow
Back to profit-¥1.13B → ¥5.31B

Where the money goes

FY ending Jun 2024 → FY ending Jun 2025

Where ¥100 of sales goes

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

FY ending Jun 2025
Cost of sales
¥64
SG&A
¥27
Operating profit
¥9
Net profit kept
¥6

Annual margin trends

Gross margin35.6%
FY ending Jul 2020: 43.7%43.7%FY ending Jun 2021: 34.7%34.7%FY ending Jun 2022: 34.9%34.9%FY ending Jun 2023: 34.6%34.6%FY ending Jun 2024: 33.3%33.3%FY ending Jun 2025: 35.6%35.6%FY20FY21FY22FY23FY24FY25
Operating margin8.7%
FY ending Jul 2020: 8.2%8.2%FY ending Jun 2021: 1.1%1.1%FY ending Jun 2022: 8.1%8.1%FY ending Jun 2023: 6.9%6.9%FY ending Jun 2024: 1.9%1.9%FY ending Jun 2025: 8.7%8.7%FY20FY21FY22FY23FY24FY25
Net margin6.1%
FY ending Jul 2020: 4.7%4.7%FY ending Jun 2021: -0.9%-0.9%FY ending Jun 2022: 8.4%8.4%FY ending Jun 2023: 4.2%4.2%FY ending Jun 2024: 1.7%1.7%FY ending Jun 2025: 6.1%6.1%FY20FY21FY22FY23FY24FY25

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

Which businesses earn the money

Revenue by business segment, and the profit each one keeps.

FY ending Jun 2025

Profit by segment

※ Segment figures include inter-segment sales and do not sum to the company total

Sources

Show source documents (5)

  • EDINET (FSA Japan)

    有価証券報告書－第19期(2024/07/01－2025/06/30)

    ID S100WQQH2025-09-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第18期(2023/07/01－2024/06/30)

    ID S100UFH02024-09-26Open

  • EDINET (FSA Japan)

    有価証券報告書－第17期(2022/07/01－2023/06/30)

    ID S100RX3S2023-09-27Open

  • EDINET (FSA Japan)

    訂正有価証券報告書－第16期(2021/07/01－2022/06/30)

    ID S100QC4P2023-03-06Open

  • EDINET (FSA Japan)

    有価証券報告書－第15期(令和2年8月1日－令和3年6月30日)

    ID S100MIC32021-09-29Open

Extracted from XBRL: 52 / 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