First Brothers Co.,Ltd. (3454.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	20.5B	19.1B	16.9B	22.3B	14.3B
Cost of Revenue	2.6B	11.2B	11.8B	15.3B	10.2B
Gross Profit	1.2B	7.8B	5.1B	7.0B	4.1B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	680.0M	2.5B	2.3B	2.5B	2.3B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	680.0M	2.5B	2.3B	2.5B	2.3B
Cost and Expenses	15.0B	13.8B	14.0B	17.8B	12.5B
Operating Income (EBIT)	5.5B	5.3B	2.8B	4.5B	1.8B
Non-Operating
Interest Income	5.7M	8.1M	672.0K	86.0K	134.0K
Interest Expense	217.3M	790.0M	642.7M	623.7M	577.8M
Net Interest Income	(211.6M)	(781.9M)	(642.1M)	(623.6M)	(577.6M)
Other Non-Op Income/Expense	(186.9M)	(861.2M)	(644.5M)	(623.9M)	(459.3M)
Non-Operating Income (excl Interest)	42.8M	82.5M	203.4M	137.9M	273.0M
EBT (Pre-Tax Income)	318.5M	3.3B	2.2B	4.7B	1.3B
Income Tax Expense	(174.0M)	1.5B	737.0M	1.5B	167.2M
Bottom Line
Net Income	2.2B	1.7B	1.4B	3.2B	1.2B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	2.2B	1.7B	1.4B	3.2B	1.2B
Per Share
Basic EPS	¥155	¥125	¥101	¥227	¥84
Diluted EPS	¥155	—	¥101	—	—
Revenue Per Share	¥1,462	¥1,359	¥1,203	¥1,588	¥1,019
Shares
Basic Shares Outstanding	14.0M	14.0M	14.0M	14.0M	14.0M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	6.5B	4.1B	5.6B	2.8B
D&A	—	1.2B	1.2B	1.2B	985.1M
EBIT	5.5B	5.3B	2.8B	4.5B	1.8B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Feb 1, 2026