DYNAM JAPAN HOLDINGS Co., Ltd. (06889.HK) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	252.1B	123.5B	127.5B	130.4B	117.2B
Cost of Revenue	232.6B	113.7B	118.5B	121.9B	112.3B
Gross Profit	19.5B	9.8B	9.1B	8.4B	4.9B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	11.6B	1.4B	1.5B	1.5B	4.3B
General & Admin Expense	5.8B	1.4B	1.5B	1.5B	4.3B
Selling & Marketing Expense	3.8B	—	—	—	—
Other Expenses	(11.9B)	2.8B	(3.4B)	(2.1B)	8.7B
Total Operating Expenses	(275.9M)	4.2B	(1.9B)	(543.0M)	6.8B
Cost and Expenses	232.3B	117.9B	116.6B	121.4B	119.1B
Operating Income (EBIT)	19.8B	5.6B	11.0B	9.0B	6.8B
Non-Operating
Interest Income	501.0M	346.0M	333.0M	285.0M	450.0M
Interest Expense	8.5B	5.6B	5.0B	4.2B	3.3B
Net Interest Income	(7.9B)	(5.2B)	(4.8B)	(3.9B)	(2.6B)
Other Non-Op Income/Expense	(9.7B)	(1.6B)	(4.9B)	(3.5B)	(2.8B)
Non-Operating Income (excl Interest)	(578.0M)	(4.0B)	(114.0M)	(654.0M)	(72.0M)
EBT (Pre-Tax Income)	10.0B	4.0B	6.1B	5.4B	3.9B
Income Tax Expense	3.4B	1.4B	2.0B	2.0B	2.1B
Bottom Line
Net Income	6.6B	2.6B	4.0B	3.4B	1.8B
Earnings from Cont. Ops	6.6B	2.6B	4.0B	3.4B	1.8B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	6.6B	2.6B	4.0B	3.4B	1.8B
Per Share
Basic EPS	HK$6.98	HK$3.70	HK$5.76	HK$4.78	HK$2.50
Diluted EPS	HK$6.98	HK$3.70	HK$5.76	HK$4.78	HK$2.50
Revenue Per Share	HK$364.58	HK$177.42	HK$183.14	HK$184.17	HK$163.16
Shares
Basic Shares Outstanding	691.4M	696.3M	696.4M	707.8M	718.4M
Diluted Shares Outstanding	691.4M	696.3M	696.4M	707.8M	718.4M
Profitability Metrics
EBITDA	122.5B	60.5B	66.1B	65.2B	54.0B
D&A	102.2B	50.9B	55.0B	55.6B	47.1B
EBIT	20.4B	9.6B	11.1B	9.6B	6.8B

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 Mar 1, 2026