SEIHYO CO.,LTD. (2872.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	4.8B	4.8B	4.5B	4.3B	4.2B
Cost of Revenue	1.1B	4.0B	3.6B	3.5B	3.6B
Gross Profit	259.7M	844.7M	867.8M	721.5M	593.9M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	212.6M	809.3M	771.5M	666.9M	582.4M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	212.6M	809.3M	771.5M	666.9M	582.4M
Cost and Expenses	4.8B	4.8B	4.4B	4.2B	4.2B
Operating Income (EBIT)	35.0M	35.0M	96.0M	54.0M	11.0M
Non-Operating
Interest Income	199.0K	565.0K	352.0K	288.0K	182.0K
Interest Expense	4.2M	17.5M	13.5M	10.1M	10.8M
Net Interest Income	(4.0M)	(16.9M)	(13.2M)	(9.9M)	(10.6M)
Other Non-Op Income/Expense	10.9M	19.2M	26.8M	11.6M	21.4M
Non-Operating Income (excl Interest)	15.9M	40.4M	44.3M	26.2M	42.6M
EBT (Pre-Tax Income)	58.0M	64.1M	122.6M	65.8M	32.5M
Income Tax Expense	19.5M	52.6M	3.1M	4.4M	11.9M
Bottom Line
Net Income	11.0M	11.0M	119.0M	61.0M	20.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	11.0M	11.0M	119.0M	61.0M	20.0M
Per Share
Basic EPS	¥8	¥8	¥86	¥40	¥14
Diluted EPS	¥8	¥8	—	—	—
Revenue Per Share	¥3,426	¥3,426	¥3,215	¥2,769	¥2,807
Shares
Basic Shares Outstanding	1.4M	1.4M	1.4M	1.5M	1.5M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	204.0M	259.7M	220.6M	171.0M
D&A	—	169.0M	163.7M	166.6M	160.0M
EBIT	35.0M	35.0M	96.0M	54.0M	11.0M

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 Feb 1, 2026