- JP-listed companies
- First Brothers Co., Ltd.
First Brothers Co., Ltd.JP:3454
Market cap
¥16B
P/E ratio
5x
| Nov 30, 2013 | Nov 30, 2014 | Nov 30, 2015 | Nov 30, 2016 | Nov 30, 2017 | Nov 30, 2018 | Nov 30, 2019 | Nov 30, 2020 | Nov 30, 2021 | Nov 30, 2022 | Nov 30, 2023 | |
| Net sales | 3,298 | 10,724 | 4,557 | 14,606 | 18,766 | 21,864 | 19,838 | 15,642 | 26,685 | 14,284 | 22,269 |
| Cost of sales | 2,208 | 7,298 | 567 | 9,368 | 14,046 | 15,376 | 14,512 | 11,349 | 19,845 | 10,195 | 15,288 |
| Gross profit (loss) | 1,090 | 3,426 | 3,990 | 5,238 | 4,720 | 6,488 | 5,326 | 4,294 | 6,841 | 4,090 | 6,981 |
| Selling, general and administrative expenses | 1,002 | 1,190 | 1,158 | 1,272 | 1,347 | 1,358 | 1,864 | 1,753 | 1,900 | 2,274 | 2,519 |
| Operating profit (loss) | 87 | 2,235 | 2,832 | 3,966 | 3,373 | 5,130 | 3,463 | 2,541 | 4,940 | 1,816 | 4,462 |
| Interest income | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend income | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Consumption taxes refund | - | - | - | - | - | - | - | - | - | 0 | 31 |
| Subsidy income | - | - | - | - | - | - | - | 7 | 4 | 35 | 8 |
| Commission income | - | - | 2 | - | - | - | - | - | - | - | - |
| Insurance fee income | - | - | - | - | - | - | - | - | - | 0 | 24 |
| Gain on valuation of derivatives | - | - | 3 | 33 | 6 | - | - | - | 74 | 196 | 27 |
| Gain on valuation of derivatives | - | - | 3 | 33 | 6 | - | - | - | 74 | 196 | 27 |
| Other | 1 | 1 | - | 0 | 1 | 0 | 0 | 2 | 4 | 40 | 16 |
| settlement income | - | - | - | - | - | - | - | - | - | - | 30 |
| Non-operating income | 8 | 16 | 16 | 43 | 16 | 9 | 5 | 13 | 85 | 273 | 138 |
| Other | 1 | 1 | - | 0 | 1 | 0 | 0 | 2 | 4 | 40 | 16 |
| Non-operating income | 8 | 16 | 16 | 43 | 16 | 9 | 5 | 13 | 85 | 273 | 138 |
| Interest expenses | 119 | 53 | 121 | 178 | 222 | 225 | 345 | 418 | 472 | 578 | 624 |
| Commission expenses | 19 | 12 | 36 | 128 | 89 | 176 | 223 | 255 | 168 | 149 | 105 |
| Loss on valuation of derivatives | - | - | - | 11 | 15 | 34 | 86 | 58 | - | - | 26 |
| Other | 6 | 1 | 1 | 3 | 2 | 4 | 4 | 6 | 5 | 6 | 6 |
| Non-operating expenses | 145 | 97 | 190 | 347 | 328 | 439 | 658 | 738 | 646 | 732 | 762 |
| Ordinary profit (loss) | -50 | 2,154 | 2,658 | 3,662 | 3,061 | 4,700 | 2,810 | 1,816 | 4,380 | 1,357 | 3,838 |
| Gain on sale of non-current assets | - | - | - | - | - | - | 11 | - | - | - | 234 |
| Gain on sale of shares of subsidiaries and associates | - | 1 | - | - | 62 | - | - | - | - | - | 617 |
| Extraordinary income | 1 | 2 | - | 7 | 62 | - | 11 | 1,217 | - | - | 851 |
| Loss on sale of non-current assets | - | - | - | - | - | - | - | - | - | 1 | 0 |
| Loss on retirement of non-current assets | - | 2 | 0 | 0 | - | - | 7 | - | 1 | 3 | 2 |
| Loss on retirement of non-current assets | - | 2 | 0 | 0 | - | - | 7 | - | 1 | 3 | 2 |
| Extraordinary losses | 235 | 90 | 6 | 50 | 15 | 57 | 8 | 4 | 1 | 14 | 3 |
| Impairment losses | 49 | - | - | - | 11 | 57 | - | - | - | 10 | - |
| Extraordinary losses | 235 | 90 | 6 | 50 | 15 | 57 | 8 | 4 | 1 | 14 | 3 |
| Loss on sale of non-current assets | - | - | - | - | - | - | - | - | - | 1 | 0 |
| Loss on retirement of non-current assets | - | 2 | 0 | 0 | - | - | 7 | - | 1 | 3 | 2 |
| Loss on retirement of non-current assets | - | 2 | 0 | 0 | - | - | 7 | - | 1 | 3 | 2 |
| Extraordinary losses | 235 | 90 | 6 | 50 | 15 | 57 | 8 | 4 | 1 | 14 | 3 |
| Impairment losses | 49 | - | - | - | 11 | 57 | - | - | - | 10 | - |
| Extraordinary losses | 235 | 90 | 6 | 50 | 15 | 57 | 8 | 4 | 1 | 14 | 3 |
| Profit (loss) before income taxes | -284 | 2,065 | 2,652 | 3,619 | 3,108 | 4,643 | 2,813 | 3,029 | 4,379 | 1,343 | 4,686 |
| Profit (loss) before income taxes | -284 | 2,065 | 2,652 | 3,619 | 3,108 | 4,643 | 2,813 | 3,029 | 4,379 | 1,343 | 4,686 |
| Income taxes - current | 34 | 331 | 1,016 | 1,541 | 833 | 1,733 | 776 | 899 | 1,802 | 263 | 1,775 |
| Income taxes - current | 34 | 331 | 1,016 | 1,541 | 833 | 1,733 | 776 | 899 | 1,802 | 263 | 1,775 |
| Income taxes - deferred | -124 | 71 | -24 | -209 | 227 | 24 | -146 | -160 | -214 | -95 | -272 |
| Income taxes - deferred | -124 | 71 | -24 | -209 | 227 | 24 | -146 | -160 | -214 | -95 | -272 |
| Income taxes | -89 | 402 | 992 | 1,332 | 1,060 | 1,757 | 629 | 722 | 1,588 | 167 | 1,503 |
| Income taxes | -89 | 402 | 992 | 1,332 | 1,060 | 1,757 | 629 | 722 | 1,588 | 167 | 1,503 |
| Profit (loss) | - | - | 1,660 | 2,288 | 2,049 | 2,886 | 2,183 | 2,307 | 2,790 | 1,176 | 3,183 |
| Profit (loss) | - | - | 1,660 | 2,288 | 2,049 | 2,886 | 2,183 | 2,307 | 2,790 | 1,176 | 3,183 |
| Profit (loss) attributable to non-controlling interests | - | - | -1 | - | - | 0 | 0 | -6 | -5 | -5 | -4 |
| Profit (loss) attributable to owners of parent | - | - | 1,661 | 2,288 | 2,049 | 2,886 | 2,183 | 2,313 | 2,795 | 1,180 | 3,187 |