JPY 2,295.00
−2.01%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 46.4B | 46.4B | 43.1B | 38.9B | 34.3B |
| Cost of Revenue | 4.9B | 24.4B | 24.4B | 24.4B | 22.7B |
| Gross Profit | 3.6B | 22.0B | 18.7B | 14.5B | 11.6B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 2.3B | 10.1B | 9.5B | 8.3B | 7.1B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 2.3B | 10.1B | 9.5B | 8.3B | 7.1B |
| Cost and Expenses | 34.5B | 34.5B | 33.9B | 32.6B | 29.8B |
| Operating Income (EBIT) | 11.8B | 11.8B | 9.1B | 6.2B | 4.5B |
| Non-Operating | |||||
| Interest Income | 24.0M | 112.0M | 61.0M | 37.0M | 25.0M |
| Interest Expense | — | — | — | — | — |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | — | 305.0M | 188.0M | 76.0M | 110.0M |
| Non-Operating Income (excl Interest) | 70.0M | 196.0M | 130.0M | 103.0M | 89.0M |
| EBT (Pre-Tax Income) | 1.4B | 12.1B | 9.1B | 6.3B | 4.6B |
| Income Tax Expense | 422.0M | 3.7B | 2.7B | 1.6B | 1.4B |
| Bottom Line | |||||
| Net Income | 8.4B | 8.4B | 6.4B | 4.7B | 3.2B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 8.4B | 8.4B | 6.4B | 4.7B | 3.2B |
| Per Share | |||||
| Basic EPS | ¥399 | ¥132 | ¥403 | ¥586 | ¥395 |
| Diluted EPS | ¥399 | ¥132 | — | — | — |
| Revenue Per Share | ¥728 | ¥728 | ¥2,704 | ¥4,876 | ¥4,283 |
| Shares | |||||
| Basic Shares Outstanding | 63.7M | 63.7M | 15.9M | 8.0M | 8.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 12.3B | 9.5B | 6.6B | 4.9B |
| D&A | — | 461.0M | 426.0M | 388.0M | 369.0M |
| EBIT | 11.8B | 11.8B | 9.1B | 6.2B | 4.5B |
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