Baudroie, Inc.

63
Hold
  • Market Cap: Small Cap
  • Industry: Computers - Software & Consulting
  • ISIN: JP3855450007
JPY
2,285.00
-220 (-8.78%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Feb'25
Feb'24
Feb'23
Feb'22
Feb'21
Feb'20
No of Months
12
12
12
12
12
12
Operating Income
11,649.00
7,330.00
5,244.00
3,922.00
3,084.00
2,648.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
11,649.00
7,330.00
5,244.00
3,922.00
3,084.00
2,648.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
2,412.00
1,874.00
1,600.00
Operating Expenses
17.00
11.00
3.00
2.00
3.00
3.00
General and Administration Expenses
1,548.00
1,068.00
900.00
748.00
631.00
533.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
9,172.00
5,775.00
4,268.00
3,243.00
2,575.00
2,238.00
Operating Profit (PBDIT) excl Other Income
2,477.00
1,554.00
975.00
679.00
509.00
409.00
Other Income
-13.00
1.00
62.00
30.00
36.00
-9.00
Operating Profit (PBDIT)
2,705.00
1,638.00
1,079.00
720.00
556.00
410.00
Interest
17.00
11.00
3.00
2.00
3.00
3.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
241.00
82.00
42.00
10.00
10.00
11.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
2,461.00
1,574.00
1,089.00
737.00
591.00
395.00
Provision for Tax
661.00
413.00
295.00
194.00
176.00
117.00
Profit After Tax
1,799.00
1,161.00
793.00
542.00
415.00
278.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
56.27
36.35
24.81
17.42
13.34
8.95
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Feb 2025 is 58.93% vs 39.77% in Feb 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Feb 2025 is 59.35% vs 59.40% in Feb 2024

stock-summary

Interest

YoY Growth in year ended Feb 2025 is 55.36% vs 200.51% in Feb 2024

stock-summary

Profit After Tax

YoY Growth in year ended Feb 2025 is 54.98% vs 46.23% in Feb 2024

Compare Profit and Loss Results of Baudroie, Inc.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
11,649.00
50,028.00
-38,379.00
-76.72%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
11,649.00
50,028.00
-38,379.00
-76.72%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
17.00
0.00
17.00
0%
General and Administration Expenses
1,548.00
4,394.00
-2,846.00
-64.77%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
9,172.00
43,912.00
-34,740.00
-79.11%
Operating Profit (PBDIT) excl Other Income
2,477.00
6,116.00
-3,639.00
-59.50%
Other Income
-13.00
44.00
-57.00
-129.55%
Operating Profit (PBDIT)
2,705.00
6,657.00
-3,952.00
-59.37%
Interest
17.00
0.00
17.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
241.00
497.00
-256.00
-51.51%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
2,461.00
5,428.00
-2,967.00
-54.66%
Provision for Tax
661.00
1,766.00
-1,105.00
-62.57%
Profit After Tax
1,799.00
3,662.00
-1,863.00
-50.87%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
56.2741
245.7817
-189.51
-77.10%
Profit And Loss - Net Sales
Net Sales 11,649.70 Million
in Feb 2025

Figures in Million
stock-summary

YoY Growth in year ended Feb 2025 is 58.93% vs 39.77% in Feb 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 2,477.47 Million
in Feb 2025

Figures in Million
stock-summary

YoY Growth in year ended Feb 2025 is 59.35% vs 59.40% in Feb 2024

Profit And Loss - Interest
Interest 17.49 Million
in Feb 2025

Figures in Million
stock-summary

YoY Growth in year ended Feb 2025 is 55.36% vs 200.51% in Feb 2024

Profit And Loss - Profit After Tax
Profit After Tax 1,799.37 Million
in Feb 2025

Figures in Million
stock-summary

YoY Growth in year ended Feb 2025 is 54.98% vs 46.23% in Feb 2024