2413.T
M3,Inc.
プライム · サービス業 · 情報通信・サービスその他 · JP
JPY 1,758.00
−1.37%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 351.4B | 351.4B | 284.9B | 238.9B | 230.8B |
| Cost of Revenue | 41.6B | 175.5B | 130.5B | 98.4B | 95.6B |
| Gross Profit | 44.6B | 175.8B | 154.4B | 140.5B | 135.2B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 26.1B | 105.7B | 92.9B | 75.0B | 64.8B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 55.0M | 7.2B | 2.5B | 6.6B | 1.6B |
| Total Operating Expenses | 26.1B | 112.9B | 95.5B | 81.6B | 66.4B |
| Cost and Expenses | 277.8B | 277.8B | 221.9B | 174.5B | 158.8B |
| Operating Income (EBIT) | 73.5B | 73.5B | 63.0B | 64.4B | 72.0B |
| Non-Operating | |||||
| Interest Income | 544.0M | 3.7B | 2.5B | 4.8B | 2.4B |
| Interest Expense | 638.0M | 1.0B | 717.0M | 391.0M | 69.0M |
| Net Interest Income | (94.0M) | 2.7B | 1.8B | 4.5B | 2.3B |
| Other Non-Op Income/Expense | 274.0M | 8.1B | 1.4B | 4.1B | 1.8B |
| Non-Operating Income (excl Interest) | — | — | — | — | — |
| EBT (Pre-Tax Income) | 19.7B | 76.3B | 64.8B | 68.8B | 74.3B |
| Income Tax Expense | 6.1B | 22.2B | 20.4B | 20.3B | 22.3B |
| Bottom Line | |||||
| Net Income | 49.1B | 49.1B | 40.5B | 45.3B | 49.0B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 54.0B | 54.0B | 44.3B | 48.5B | 52.0B |
| Per Share | |||||
| Basic EPS | ¥72 | ¥73 | ¥60 | ¥67 | ¥72 |
| Diluted EPS | ¥72 | ¥73 | ¥60 | ¥67 | ¥72 |
| Revenue Per Share | ¥519 | ¥519 | ¥420 | ¥352 | ¥340 |
| Shares | |||||
| Basic Shares Outstanding | 677.0M | 677.0M | 679.0M | 679.0M | 678.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 90.8B | 75.2B | 73.3B | 79.4B |
| D&A | — | 17.2B | 12.2B | 8.9B | 7.4B |
| EBIT | 73.5B | 73.5B | 63.0B | 64.4B | 72.0B |
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