JPX : 4415.T

Broad Enterprise Co.,Ltd. — Financials

$1325 JPY

$5 (0.38%)

Volume
2.3K
Average Volume
13.58K
Market Capitalization
$8.14B
P/E Ratio
14.88
Dividend Yield
0.00%
Price Target
Year High
$1570.00
Year Low
$706.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.28
4415.T Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
revenue 7.41B 4.7B 3.96B 2.99B 2.5B 1.59B 1.42B
costOfRevenue 4.45B 2.61B 2.13B 1.45B 908.93M 591.48M 621.29M
grossProfit 2.96B 2.09B 1.82B 1.54B 1.59B 997.38M 800.12M
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - 151M - - 102M - -
sellingAndMarketingExpenses - 1.21B - - 924M - -
sellingGeneralAndAdministrativeExpenses 1.99B 1.35B 1.32B 1.25B 1.02B 747.34M 601.97M
otherExpenses - - - - - - -
operatingExpenses 1.99B 1.35B 1.32B 1.25B 1.02B 747.34M 601.97M
costAndExpenses 6.44B 3.96B 3.45B 2.7B 1.93B 1.34B 1.22B
netInterestIncome -57.45M -29.73M -25.19M -13.64M -16.98M -13.86M -10.83M
interestIncome 1.38M 102K 9000 10000 9000 12000 10000
interestExpense 58.83M 29.84M 25.2M 13.65M 16.98M 13.88M 10.84M
depreciationAndAmortization 65.28M 82.28M 80.4M 69.09M 43.99M 26.66M 11.48M
ebitda 1.04B 820.97M 588.03M 359.06M 616.17M 276.69M 209.63M
ebit 977.81M 738.69M 507.63M 289.98M 572.18M 250.04M 198.15M
nonOperatingIncomeExcludingInterest - - - - - - -
operatingIncome 977.81M 738.69M 507.63M 289.98M 572.18M 250.04M 198.15M
totalOtherIncomeExpensesNet -207.51M -174.69M -144.29M -164.2M -39.11M -72.08M 4.17M
incomeBeforeTax 770.3M 564M 363.34M 125.78M 533.07M 177.96M 202.32M
incomeTaxExpense 353.3M 218M 35.43M 48.02M 186.37M 42.44M 86.69M
netIncomeFromContinuingOperations 417M 346M 327.92M 77.76M 346.7M 135.51M 115.63M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome -1000 - -1000 -1000 - -1000 -
netIncome 417M 346M 327.91M 77.76M 346.7M 135.51M 115.63M
netIncomeDeductions - - - - - - -
bottomLineNetIncome 417M 346M 327.91M 77.76M 346.7M 135.51M 115.63M
eps 68.17 57.03 56.02 13.37 59.8 23.37 19.94
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 969.85M 1.04B 1.11B 990.32M 1.68B 720.04M 518.62M
shortTermInvestments - - - - 41.4M - -
cashAndShortTermInvestments 969.85M 1.04B 1.11B 990.32M 1.68B 720.04M 518.62M
netReceivables 7.62B 4.47B 2.92B 1.36B 2.03B 897.21M 616.19M
accountsReceivables 6.86B 4.04B 2.93B 1.24B 2.03B 897.21M 616M
otherReceivables 758.17M 430.57M - 125.14M - - 187K
inventory 311.29M 495.67M 537.21M 482.35M 3.17M 1.76M 3.42M
prepaids 794.33M 848.55M 1.07B 1.14B 56.62M 40.63M 26.73M
otherCurrentAssets 196.02M 1.58M 268.68M 193.78M 230K 255K 721K
totalCurrentAssets 9.89B 6.86B 5.91B 4.17B 3.77B 1.66B 1.17B
propertyPlantEquipmentNet 415.66M 373M 439.02M 503.77M 583.96M 311.44M 180.78M
goodwill - - - - - - -
intangibleAssets 5.19M 10.61M 11.58M 12.02M 15.08M 11.88M 7.23M
goodwillAndIntangibleAssets 5.19M 10.61M 11.58M 12.02M 15.08M 11.88M 7.23M
longTermInvestments 10M 10M 11.2M 199M - - -
taxAssets 242.13M 503.79M 719.77M 752.7M 43.28M 25.61M 21.16M
otherNonCurrentAssets 205.05M 192.71M 187.66M -362K 40.88M 40.69M 21.23M
totalNonCurrentAssets 878.03M 1.09B 1.37B 1.47B 683.19M 389.62M 230.41M
otherAssets - - - - - - -
totalAssets 10.77B 7.95B 7.28B 5.64B 4.46B 2.05B 1.4B
totalPayables 801.68M 383M 333M 411.39M 336.79M 83.87M 148.36M
accountPayables 710.24M 382.07M 330.4M 397.49M 135.69M 60.79M 98.58M
otherPayables 91.43M 929K 2.6M 13.9M 201.1M 23.07M 49.78M
accruedExpenses 16.52M 39.53M 40.8M 28.38M 54.43M 36.66M 35.95M
shortTermDebt 4.76B 2.32B 1.37B 851.66M 699.6M 324.94M 187.56M
capitalLeaseObligationsCurrent - - - - - - -
taxPayables - 83.3M 2.6M 13.9M 201.1M 23.07M 49.78M
deferredRevenue - 2.39B 3.23B - - - -
otherCurrentLiabilities 2.12B 249.98M 192.86M 2.82B 237.48M 127.5M 93.45M
totalCurrentLiabilities 7.7B 5.39B 5.16B 4.11B 1.33B 572.96M 465.33M
longTermDebt 1.35B 1.18B 1.07B 870.44M 960.98M 991.99M 584.02M
capitalLeaseObligationsNonCurrent - - - 90000 362K 635K 907K
deferredRevenueNonCurrent - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - -
otherNonCurrentLiabilities 94.8M 171.3M 189.46M 145.93M 43.31M 29.85M 27.26M
totalNonCurrentLiabilities 1.45B 1.35B 1.26B 1.02B 1B 1.02B 612.19M
otherLiabilities - - - - - - -
capitalLeaseObligations - - - 90000 362K 635K 907K
totalLiabilities 9.14B 6.74B 6.42B 5.13B 2.33B 1.6B 1.08B
treasuryStock -228K -228K -228K -84000 - - -
preferredStock - - - - - - -
commonStock 80.04M 78.89M 77.76M 751.65M 750.95M 90M 90M
retainedEarnings 1.09B 673.92M 327.91M -1.05B 563.76M 217.06M 81.55M
additionalPaidInCapital - - - - - - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome 417M 346M 327.91M 77.76M 346.7M 135.51M 115.63M
depreciationAndAmortization 65.28M 82.28M 80.4M 69.09M 43.99M 26.66M 11.48M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -3.36B -1.74B -1.07B -548.84M -976.54M -276.64M -17.65M
accountsReceivables -3.46B -1.35B -1.56B -1.36B -1.13B -282.58M -152.35M
inventory 184.38M 41.53M -54.86M -479.18M -1.41M 1.66M 49.78M
accountsPayables 328.17M 48.3M -63.72M 261.8M 74.9M -37.79M 22.44M
otherWorkingCapital -408.61M -474.96M 614.52M 1.03B 83.98M 42.06M 62.49M
otherNonCashItems 349.12M 210.96M 26.84M -158.95M 158.13M -14.59M 87.09M
netCashProvidedByOperatingActivities -2.52B -1.1B -631.21M -560.94M -427.73M -129.06M 196.55M
investmentsInPropertyPlantAndEquipment -106.64M -22.88M -22.32M -187.51M -264.68M -193.44M -164.33M
acquisitionsNet 150K -9.55M 200K - 100000 - -
purchasesOfInvestments -10.47M - -1.8M -24.3M -35.15M -45.7M -11.4M
salesMaturitiesOfInvestments 822K - 2.4M 27.1M 118.57M - -
otherInvestingActivities -14.79M 5.73M -1000 -23.3M -4.92M -21.16M 1.36M
netCashProvidedByInvestingActivities -130.93M -26.69M -21.52M -208.01M -186.08M -260.3M -174.37M
netDebtIssuance 2.6B 1.07B 713.62M 61.52M 343.66M 545.07M 254.84M
longTermNetDebtIssuance 420.58M 160.4M 307.74M -42.48M 43.66M 545.07M 254.84M
shortTermNetDebtIssuance 2.18B 908.95M 405.88M 104M 300M - -
netStockIssuance 2.78M 2.27M 16.65M 1.32M 1.32B - -
netCommonStockIssuance 2.78M 2.27M 16.65M 1.32M 1.32B - -
commonStockIssuance 2.78M 2.27M 16.79M 1.4M 1.32B - -
commonStockRepurchased - - -143K -84000 - - -
netPreferredStockIssuance - - - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities -19.75M -19.87M 45.42M 17.88M -273K -1000 -1000
netCashProvidedByFinancingActivities 2.58B 1.05B 775.68M 80.73M 1.66B 545.06M 254.83M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 2.55B 2.7B 1.68B 1.68B 1.35B 1.55B 1.02B 1.07B 1.05B 1.36B
costOfRevenue 1.59B 1.67B 1.02B 970.39M 794.68M 876.7M 564.4M 570.14M 581.53M 738.98M
grossProfit 953.57M 1.03B 664.9M 709.24M 559.48M 677.47M 453.98M 504.64M 468.27M 622.92M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - 151M - - - -
sellingAndMarketingExpenses - - - - - 233M - - - -
sellingGeneralAndAdministrativeExpenses 392.93M 702.67M 454.69M 439.41M 388.9M 384.09M 343.77M 321.35M 316.47M 336.04M
otherExpenses - - - - - - - - - -
operatingExpenses 392.93M 702.67M 454.69M 439.41M 388.9M 384.09M 343.77M 321.35M 316.47M 336.04M
costAndExpenses 1.99B 2.37B 1.47B 1.41B 1.18B 1.26B 908.17M 891.49M 898M 1.08B
netInterestIncome -19.12M -17.74M -14.95M -13.92M -10.83M -9.45M -8.29M -6.22M -5.76M -6.96M
interestIncome 986K 25000 849K - 507K - 97000 - 5000 -
interestExpense 20.11M 17.77M 15.8M 13.92M 11.34M 9.45M 8.39M 6.22M 5.77M 6.96M
depreciationAndAmortization 19.84M 16.49M 16.25M 16.25M 16.28M 16.25M 16.11M 18.25M 22.13M 29.19M
ebitda 580.48M 343.68M 226.46M 286.09M 186.87M 309.63M 126.33M 201.55M 173.93M 316.07M
ebit 560.64M 327.18M 210.21M 269.84M 170.58M 293.38M 110.22M 183.3M 151.8M 286.88M
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome 560.64M 327.18M 210.21M 269.84M 170.58M 293.38M 110.22M 183.3M 151.8M 286.88M
totalOtherIncomeExpensesNet -214.15M -26.44M -149.54M -17.26M -14.27M -50.21M -9.57M -13.5M -101.42M -100.72M
incomeBeforeTax 346.49M 300.74M 60.67M 252.57M 156.32M 243.17M 100.65M 169.8M 50.38M 186.16M
incomeTaxExpense 117.14M 172.85M 32.28M 92.38M 55.79M 105.55M 36.68M 57.79M 17.97M 62.84M
netIncomeFromContinuingOperations 229.34M 127.89M 28.38M 160.19M 100.53M 137.62M 63.97M 112.01M 32.41M 123.32M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - -1000 - - - - - - - -2000
netIncome 229.34M 127.89M 28.38M 160.19M 100.53M 137.62M 63.97M 112.01M 32.41M 123.32M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 229.34M 127.89M 28.38M 160.19M 100.53M 137.62M 63.97M 112.01M 32.41M 123.32M
eps 37.32 20.9 4.64 26.2 16.44 22.67 10.55 18.47 5.34 20.34
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 948.24M 969.85M 1.01B 942.24M 890.34M 1B 1.28B 1.24B 918.58M 1.11B
shortTermInvestments - - - - - 38M - - - -
cashAndShortTermInvestments 948.24M 969.85M 1.01B 942.24M 890.34M 1.04B 1.28B 1.24B 918.58M 1.11B
netReceivables 7.6B 7.62B 5.88B 6.22B 5.12B 4.47B 3.12B 3.21B 2.67B 2.92B
accountsReceivables 6.26B 6.86B 4.92B 5.8B 4.7B 4.04B 3.12B 2.77B 2.26B 2.92B
otherReceivables 1.34B 758.17M 960.32M 416.57M 421.58M 430.57M - 443.87M 406.83M -
inventory 313.59M 311.29M 368.67M 406.17M 468.64M 495.67M 575.1M 622.83M 665.28M 537.21M
prepaids 753.78M 794.33M 870.57M 886.62M 818.54M 848.55M 950.66M 995.5M 1B 1.07B
otherCurrentAssets 294.53M 196.02M 1.88M -84.32M 4.6M 1.58M 433.57M 1.6M 64.86M 268.68M
totalCurrentAssets 9.91B 9.89B 8.12B 8.37B 7.3B 6.86B 6.35B 6.08B 5.32B 5.91B
propertyPlantEquipmentNet 484.32M 415.66M 327.92M 342.82M 356.51M 373M 387.98M 402.54M 418.88M 439.02M
goodwill - - - - - - - - - -
intangibleAssets 4.69M 5.19M 6.52M 7.88M 9.24M 10.61M 8.02M 9.1M 10.24M 11.58M
goodwillAndIntangibleAssets 4.69M 5.19M 6.52M 7.88M 9.24M 10.61M 8.02M 9.1M 10.24M 11.58M
longTermInvestments 10M 10M 10M - 10M 10M - - - 11.2M
taxAssets 217.08M 242.13M 325.05M - 448.58M 503.79M 609.22M - 702.47M 719.77M
otherNonCurrentAssets 215.46M 205.05M 203.82M 570.81M 194.26M 192.71M 205.82M 853.55M 205.68M 187.66M
totalNonCurrentAssets 931.56M 878.03M 873.32M 921.52M 1.02B 1.09B 1.21B 1.27B 1.34B 1.37B
otherAssets - - - - - - - - - -
totalAssets 10.84B 10.77B 9B 9.29B 8.32B 7.95B 7.56B 7.34B 6.66B 7.28B
totalPayables 638.39M 801.68M 307.9M 354.51M 358.03M 384.2M 202.28M 266.67M 251.15M 336.37M
accountPayables 546.45M 710.24M 306.4M 353.51M 357.53M 382.07M 200.28M 265.27M 250.35M 333.77M
otherPayables 91.94M 91.43M 1.5M 1M 500K 2.12M 2M 1.4M 800K 2.6M
accruedExpenses 44.13M 16.52M 49.92M 10.7M 24.49M 39.53M 23.02M 39M 23.02M 40.8M
shortTermDebt 5.14B 4.76B 3.41B 3.7B 3.08B 2.32B 2B 1.62B 1.16B 1.37B
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - 53.07M - - - 1.4M 800K 2.6M
deferredRevenue 1.68B - - - - 2.39B - - - 3.23B
otherCurrentLiabilities 248.84M 2.12B 2.19B 2.16B 2.35B 248.79M 2.78B 2.99B 3.21B 189.5M
totalCurrentLiabilities 7.75B 7.7B 5.95B 6.23B 5.81B 5.39B 5B 4.92B 4.64B 5.16B
longTermDebt 1.17B 1.35B 1.39B 1.43B 1.04B 1.18B 1.31B 1.24B 935.7M 1.07B
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 64.74M 94.8M 157.17M 163.31M 166.27M 171.3M 176.44M 182.7M 186.65M 189.46M
totalNonCurrentLiabilities 1.23B 1.45B 1.55B 1.6B 1.2B 1.35B 1.49B 1.42B 1.12B 1.26B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 8.98B 9.14B 7.5B 7.82B 7.01B 6.74B 6.49B 6.34B 5.77B 6.42B
treasuryStock -228K -228K -228K -228K -228K -228K -228K -228K -228K -228K
preferredStock - - - - - - - - - -
commonStock 80.04M 80.04M 78.89M 78.89M 78.89M 78.89M 77.78M 77.76M 77.76M 77.76M
retainedEarnings 1.32B 1.09B 963.02M 934.64M 774.45M 673.92M 536.3M 472.34M 360.32M 327.91M
additionalPaidInCapital - - - 453.72M 453.72M - 452.61M - - -
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome 229M 127M 29M 160M 100M 138M 64M 112M 32M 123M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -229M -127M -29M -160M -100M -138M -64M -112M -32M -123M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -