135A.T
VRAIN Solution,Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 3,450.00
−4.56%Income statement
| Metric | TTM | 2026 | 2025 | 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 3.3B | 3.3B | 2.1B | 1.4B |
| Cost of Revenue | 51.0M | 692.0M | 462.1M | 275.7M |
| Gross Profit | 144.0M | 2.6B | 1.7B | 1.1B |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 373.0M | 1.7B | 1.1B | 627.1M |
| General & Admin Expense | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — |
| Other Expenses | — | — | — | — |
| Total Operating Expenses | 373.0M | 1.7B | 1.1B | 627.1M |
| Cost and Expenses | 2.4B | 2.4B | 1.6B | 903.0M |
| Operating Income (EBIT) | 914.0M | 914.0M | 594.0M | 508.0M |
| Non-Operating | ||||
| Interest Income | — | — | 262.0K | — |
| Interest Expense | — | 2.0M | 391.0K | 965.0K |
| Net Interest Income | — | (2.0M) | (129.0K) | (965.0K) |
| Other Non-Op Income/Expense | — | (3.0M) | 450.0K | (12.5M) |
| Non-Operating Income (excl Interest) | — | — | 579.0K | 108.0K |
| EBT (Pre-Tax Income) | (228.0M) | 912.0M | 595.4M | 495.7M |
| Income Tax Expense | (79.0M) | 260.0M | 170.4M | 165.5M |
| Bottom Line | ||||
| Net Income | 652.0M | 652.0M | 425.0M | 330.0M |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | 652.0M | 652.0M | 425.0M | 330.0M |
| Per Share | ||||
| Basic EPS | ¥64 | ¥64 | ¥42 | ¥33 |
| Diluted EPS | ¥64 | ¥64 | ¥41 | ¥33 |
| Revenue Per Share | ¥322 | ¥322 | ¥212 | ¥142 |
| Shares | ||||
| Basic Shares Outstanding | 10.2M | 10.2M | 10.1M | 9.9M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | — | 967.0M | 629.7M | 526.9M |
| D&A | — | 53.0M | 35.7M | 18.9M |
| EBIT | 914.0M | 914.0M | 594.0M | 508.0M |
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 Feb 1, 2026