MANDARAKE INC. (2652.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	15.6B	15.2B	14.5B	12.8B	10.6B
Cost of Revenue	1.8B	6.9B	6.5B	5.8B	4.8B
Gross Profit	2.3B	8.3B	7.9B	7.0B	5.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.7B	6.5B	5.8B	5.1B	4.8B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.7B	6.5B	5.8B	5.1B	4.8B
Cost and Expenses	13.5B	13.4B	12.4B	11.0B	9.7B
Operating Income (EBIT)	2.0B	1.8B	2.1B	1.9B	934.0M
Non-Operating
Interest Income	33.0K	992.0K	106.0K	6.0K	5.0K
Interest Expense	15.2M	45.2M	34.8M	34.1M	36.2M
Net Interest Income	(15.2M)	(44.2M)	(34.7M)	(34.1M)	(36.1M)
Other Non-Op Income/Expense	(13.7M)	(41.7M)	(23.0M)	(21.3M)	(27.9M)
Non-Operating Income (excl Interest)	1.7M	10.1M	14.1M	15.1M	12.4M
EBT (Pre-Tax Income)	542.9M	1.7B	2.1B	1.9B	904.6M
Income Tax Expense	190.5M	626.5M	678.3M	604.3M	317.1M
Bottom Line
Net Income	1.3B	1.1B	1.4B	1.2B	587.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.3B	1.1B	1.4B	1.2B	587.0M
Per Share
Basic EPS	¥41	¥34	¥42	¥188	¥89
Diluted EPS	¥41	—	—	—	—
Revenue Per Share	¥480	¥465	¥438	¥1,938	¥1,598
Shares
Basic Shares Outstanding	32.4M	32.6M	33.0M	6.6M	6.6M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.0B	2.3B	2.1B	1.2B
D&A	—	239.3M	241.9M	218.2M	238.7M
EBIT	2.0B	1.8B	2.1B	1.9B	934.0M

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