JPY 2,381.00
−0.29%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 247.2B | 254.7B | 253.1B | 221.9B | 190.9B |
| Cost of Revenue | 40.9B | 198.6B | 205.6B | 187.3B | 163.9B |
| Gross Profit | 8.9B | 56.1B | 47.5B | 34.6B | 27.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 6.7B | 28.1B | 25.6B | 23.1B | 21.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 6.7B | 28.1B | 25.6B | 23.1B | 21.6B |
| Cost and Expenses | 224.5B | 226.7B | 231.2B | 210.3B | 185.5B |
| Operating Income (EBIT) | 22.7B | 28.0B | 21.9B | 11.6B | 5.4B |
| Non-Operating | |||||
| Interest Income | 41.0M | 144.0M | 65.0M | 35.0M | 17.0M |
| Interest Expense | 30.0M | 121.0M | 121.0M | 106.0M | 98.0M |
| Net Interest Income | 11.0M | 23.0M | (56.0M) | (71.0M) | (81.0M) |
| Other Non-Op Income/Expense | 401.0M | 1.3B | 1.2B | 1.2B | 838.0M |
| Non-Operating Income (excl Interest) | 496.0M | 1.7B | 1.7B | 1.6B | 1.2B |
| EBT (Pre-Tax Income) | 2.6B | 32.7B | 23.2B | 13.2B | 6.9B |
| Income Tax Expense | 806.0M | 9.0B | 6.0B | 4.2B | 2.2B |
| Bottom Line | |||||
| Net Income | 20.1B | 23.7B | 17.2B | 9.0B | 4.8B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 20.1B | 23.7B | 17.2B | 9.0B | 4.8B |
| Per Share | |||||
| Basic EPS | ¥386 | ¥154 | ¥326 | ¥166 | ¥86 |
| Diluted EPS | ¥386 | ¥154 | ¥325 | ¥165 | ¥86 |
| Revenue Per Share | ¥4,792 | ¥1,650 | ¥4,801 | ¥4,105 | ¥3,447 |
| Shares | |||||
| Basic Shares Outstanding | 51.6M | 154.3M | 52.7M | 54.1M | 55.4M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | 2.7B | 30.0B | 23.8B | 13.5B | 6.9B |
| D&A | 508.0M | 2.0B | 1.9B | 1.9B | 1.5B |
| EBIT | 22.7B | 28.0B | 21.9B | 11.6B | 5.4B |
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