JPY 2,054.00
−0.44%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 87.4B | 87.4B | 70.1B | 83.1B | 94.5B |
| Cost of Revenue | 14.8B | 78.7B | 62.3B | 75.1B | 88.3B |
| Gross Profit | 1.8B | 8.7B | 7.8B | 8.0B | 6.2B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.6B | 6.3B | 6.0B | 6.3B | 5.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.6B | 6.3B | 6.0B | 6.3B | 5.6B |
| Cost and Expenses | 85.1B | 85.1B | 68.3B | 81.4B | 93.9B |
| Operating Income (EBIT) | 2.4B | 2.4B | 1.8B | 1.7B | 580.0M |
| Non-Operating | |||||
| Interest Income | 3.0M | 22.0M | 11.0M | 5.0M | 12.0M |
| Interest Expense | 11.0M | 52.0M | 32.0M | 29.0M | 20.0M |
| Net Interest Income | (8.0M) | (30.0M) | (21.0M) | (24.0M) | (8.0M) |
| Other Non-Op Income/Expense | 157.0M | 346.0M | 296.0M | 241.0M | 270.0M |
| Non-Operating Income (excl Interest) | 231.0M | 646.0M | 589.0M | 543.0M | 540.0M |
| EBT (Pre-Tax Income) | 406.0M | 2.7B | 2.8B | 2.0B | 887.0M |
| Income Tax Expense | 147.0M | 894.0M | 1.0B | 1.0B | 370.0M |
| Bottom Line | |||||
| Net Income | 1.8B | 1.8B | 1.8B | 1.0B | 516.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.8B | 1.8B | 1.8B | 1.0B | 516.0M |
| Per Share | |||||
| Basic EPS | ¥71 | ¥71 | ¥63 | ¥71 | ¥105 |
| Diluted EPS | ¥71 | ¥71 | — | — | — |
| Revenue Per Share | ¥3,439 | ¥3,439 | ¥2,487 | ¥5,811 | ¥19,261 |
| Shares | |||||
| Basic Shares Outstanding | 25.4M | 25.4M | 28.2M | 14.3M | 4.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 2.9B | 2.3B | 2.2B | 1.0B |
| D&A | — | 498.0M | 519.0M | 478.0M | 466.0M |
| EBIT | 2.4B | 2.4B | 1.8B | 1.7B | 580.0M |
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 Mar 1, 2026