Birdman Inc.

Birdman Inc.

TTSE:7063
41.00
JPY
-2.00
(-4.65%)
2.02BMarket Cap
Nov 13Next Earn
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
178.02
417.46
559.5
311.22
351.42
660.62
877.23
396.94
- -
- -
Basic EPS, GAAP
15.88
25.03
28.58
-121.71
-9.92
36.7
-1.54
-576.49
- -
- -
Free Cash Flow per Basic Share
1.91
20.44
13.01
-102.13
-31.54
12.19
-32.99
-404.5
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
42.53
63.44
213.1
62.15
65.22
103.19
100.13
-221.85
- -
-211.89
Tangible Book Value per Share
42.35
62.2
213
58.56
64.36
101.83
96.58
-221.85
- -
-211.89
Basic Weighted Avg Shares
5
3
4
5
5
5
5
5
10
6
Sales/Revenue/Turnover
826
1,452
2,133
1,496
1,758
3,368
4,484
2,085
- -
- -
Operating Margin (%)
12.43
8.58
8.89
-10.74
-13.62
6.87
1.25
-88.24
- -
- -
Depreciation Expense
2
2
2
28
12
15
14
18
- -
- -
Net Income, GAAP
74
87
109
-585
-50
187
-8
-3,029
- -
- -
Effective Tax Rate (%)
29.65
31.78
33.43
- -
- -
7.53
115.36
- -
- -
- -
Profit Margin (%)
8.92
6
5.11
-39.11
-2.82
5.55
-0.18
-145.23
- -
- -
Working Capital
203
309
804
440
501
671
992
-1,103
- -
-1,213
LT Debt
62
64
29
512
507
519
749
418
- -
319
Total Equity
197
294
1,004
304
332
527
513
-1,447
- -
-1,485
Return on Invested Capital (%)
- -
21.3
15.4
- -
- -
17.1
-0.5
- -
- -
- -
Return on Capital (%)
- -
24.19
14.52
- -
- -
15.7
-0.54
- -
- -
- -
Return on Common Equity (%)
- -
35.42
16.97
-90.43
-15.61
43.57
-1.51
- -
- -
- -

Capital Structure

JPY

•

in mil. unless spec.
Mar'24
Jun'24
Dec'25
ST Debt
1,869
1,054
1,177
LT Borrowings
484
418
319
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
5
7
7
Market Capitalization
6,526
6,718
2,018

Working Capital

JPY

•

in mil. unless spec.
Mar'24
Jun'24
Dec'25
Total Current Assets
1,905
303
249
Cash, Cash Equivalents & STI
331
116
145
Accounts Receivable, Net
449
241
252
Inventories
4
5
14
Total Current Liabilities
2,391
1,405
1,462
Payables & Accruals
- -
- -
- -
ST Debt
1,869
1,054
1,177
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
- -
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
596
614
763
114
2,085
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-13.8
-19.76
-224.87
-301.33
-576.49
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Motohiro Yoshikawa
Full Time Employees
26
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
1-5-3 Shoto Tokyo TY Japan 150-0046
IPO Date
Mar 29, 2019
Business
Birdman Inc. (7063.T) engages in the marketing transformation business primarily in Japan with international operations. The company operates through MX and EX segments; the MX business provides solutions to enhance clients' brand value, image, awareness, and purchase willingness among general consumers, including sales promotion (SP) services, public relations (PR) services, creative services, buzz marketing, advertising campaign planning and execution, strategic PR, and metaverse virtual platforms; the EX business encompasses artist management and production, merchandising, concert and event planning, production and management, fan club operations, digital content planning, production, sales and distribution, as well as cross-border branding and consulting services focused on inbound and outbound activities mainly in Asia. Birdman Inc., founded in 2012 and headquartered at 1-5-3 Shoto, Shibuya-ku, Tokyo, Japan, primarily serves corporate clients across branding, entertainment, and marketing sectors with a workforce of approximately 34 employees. In recent developments, the company received approximately JPY 1.07 billion in funding from Your Turn Co., Ltd. in May 2024 and JPY 967.5 million from a consortium including Abe Co., Ltd., Tofu Co., Ltd., K And B Investments Ltd, Nexta Anonymous Partnership, and Your Turn Co., Ltd. in early 2025 via private placements; it agreed to acquire a 33.4% stake in ADOLOGI Inc., a product sales system business specializing in internet mail order and automatic promotion systems, for JPY 600 million in May 2024 to bolster sales and cash generation capabilities, though the deal was later cancelled in April 2025. Formerly known as a dot co., ltd., Birdman Inc. changed its name in February 2021 and continues to navigate operational challenges, including auditor concerns over going concern assumptions noted in late 2024.