Birdman Inc.
7063・Growth Market・Services
Birdman Inc.7063
Birdman Inc.7063
Reference Indicators
Market Cap
30¥100M
P/E (Forecast)
—
P/B
8.1x
Dividend Yield (Forecast)
0.00%
ROE
-329.8%
EV/EBITDA
—
Financial Summary
Unit: ¥M
| Item | 2021Jun 2021 | 2022Jun 2022 | 2023Jun 2023 | 2024Jun 2024 | 2025Jun 2025 |
|---|---|---|---|---|---|
Net Sales | 1,757 | 3,367 | 4,484 | 2,085 | 319 |
Cost of Sales | 1,308 | 2,521 | 3,763 | 2,533 | 300 |
Gross Profit | 449 | 846 | 720 | -447 | 18 |
SG&A Expenses | 688 | 615 | 664 | 1,392 | 579 |
Operating Income | -239 | 231 | 56 | -1,840 | -561 |
Non-operating Income | 35 | 4 | 2 | 3 | 1 |
Non-operating Expenses | 3 | 6 | 15 | 184 | 124 |
Ordinary Income | -208 | 229 | 42 | -2,021 | -684 |
Extraordinary Income | 221 | 13 | 9 | 23 | — |
Extraordinary Losses | 25 | 40 | 1 | 1,029 | 29 |
Pre-tax Income | -12 | 202 | 51 | -3,026 | -713 |
Income Taxes | 37 | 15 | 59 | 2 | 1 |
Net Income | -49 | 187 | -7 | -3,028 | -715 |
EBITDA | -227 | 246 | 69 | -1,821 | — |
Gross Margin | 25.5% | 25.1% | 16.1% | -21.5% | 5.8% |
Operating Margin | -13.6% | 6.9% | 1.2% | -88.2% | -175.9% |
ROA | -4.3% | 10.2% | -0.3% | -805.7% | -37.9% |
ROE | -15.3% | 44.5% | -1.6% | 204.6% | -329.8% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| MX事業 | 315 | -40 | -12.7% |
| EX事業 | 3 | -225 | -7500.0% |