195A.T
MUSCAT GROUP Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 670.00
−0.74%Income statement
| Metric | TTM | 2026 | 2025 |
|---|---|---|---|
| Revenue | |||
| Total Revenue | 3.7B | 4.1B | 3.0B |
| Cost of Revenue | 365.5M | 1.9B | 1.4B |
| Gross Profit | 412.5M | 2.2B | 1.6B |
| Operating Expenses | |||
| R&D Expense | — | — | — |
| SG&A Expense | 573.8M | 2.6B | 1.5B |
| General & Admin Expense | — | — | — |
| Selling & Marketing Expense | — | — | — |
| Other Expenses | — | — | — |
| Total Operating Expenses | 573.8M | 2.6B | 1.5B |
| Cost and Expenses | 3.9B | 4.5B | 2.9B |
| Operating Income (EBIT) | (181.0M) | (399.0M) | 88.0M |
| Non-Operating | |||
| Interest Income | — | — | — |
| Interest Expense | 10.1M | 56.3M | 21.5M |
| Net Interest Income | — | — | — |
| Other Non-Op Income/Expense | (5.8M) | (52.0M) | 7.3M |
| Non-Operating Income (excl Interest) | 691.0K | 3.1M | 2.8M |
| EBT (Pre-Tax Income) | (167.1M) | (87.3M) | 115.4M |
| Income Tax Expense | (51.8M) | 307.5M | 2.5M |
| Bottom Line | |||
| Net Income | (95.0M) | (368.0M) | 112.0M |
| Earnings from Cont. Ops | — | — | — |
| Earnings from Discont. Ops | — | — | — |
| Bottom Line Net Income | (95.0M) | (368.0M) | 112.0M |
| Per Share | |||
| Basic EPS | (¥31) | (¥121) | ¥39 |
| Diluted EPS | (¥31) | (¥121) | ¥37 |
| Revenue Per Share | ¥1,238 | ¥1,361 | ¥1,023 |
| Shares | |||
| Basic Shares Outstanding | 3.0M | 3.0M | 2.9M |
| Diluted Shares Outstanding | — | — | — |
| Profitability Metrics | |||
| EBITDA | — | (348.0M) | 112.8M |
| D&A | — | 51.0M | 24.8M |
| EBIT | (181.0M) | (399.0M) | 88.0M |
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