MIXI,Inc. (2121.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2023	2022
Revenue
Total Revenue	160.9B	171.4B	154.8B	146.9B	118.1B
Cost of Revenue	11.3B	57.8B	48.8B	44.2B	29.5B
Gross Profit	20.0B	113.6B	106.0B	102.6B	88.6B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	17.3B	91.3B	79.4B	83.5B	72.5B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	17.3B	91.3B	79.4B	83.5B	72.5B
Cost and Expenses	138.2B	149.1B	128.2B	127.7B	102.0B
Operating Income (EBIT)	22.7B	22.3B	26.6B	19.2B	16.1B
Non-Operating
Interest Income	14.0M	311.0M	67.0M	18.0M	1.0M
Interest Expense	38.0M	448.0M	111.0M	57.0M	61.0M
Net Interest Income	(24.0M)	(137.0M)	(44.0M)	(39.0M)	(60.0M)
Other Non-Op Income/Expense	(654.0M)	2.4B	(88.0M)	(3.5B)	957.0M
Non-Operating Income (excl Interest)	82.0M	3.6B	615.0M	707.0M	1.4B
EBT (Pre-Tax Income)	2.3B	24.9B	26.4B	12.6B	16.0B
Income Tax Expense	802.0M	8.3B	8.8B	5.7B	5.9B
Bottom Line
Net Income	17.7B	17.3B	17.6B	7.1B	10.3B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	17.7B	17.3B	17.6B	7.1B	10.3B
Per Share
Basic EPS	¥262	¥261	¥255	¥100	¥140
Diluted EPS	¥262	¥261	¥252	¥99	¥138
Revenue Per Share	¥2,416	¥2,587	¥2,247	¥2,068	¥1,609
Shares
Basic Shares Outstanding	66.6M	66.2M	68.9M	71.0M	73.4M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	3.2B	24.7B	28.8B	20.6B	17.4B
D&A	487.0M	2.4B	2.2B	1.4B	1.4B
EBIT	22.7B	22.3B	26.6B	19.2B	16.1B

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