Star Mica Holdings Co.,Ltd. (2975.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	74.4B	69.2B	55.8B	48.9B	48.2B
Cost of Revenue	16.5B	56.9B	46.0B	40.5B	38.5B
Gross Profit	4.8B	12.3B	9.8B	8.4B	9.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.3B	5.0B	4.3B	3.6B	3.7B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.3B	5.0B	4.3B	3.6B	3.7B
Cost and Expenses	65.9B	61.8B	50.3B	44.0B	42.1B
Operating Income (EBIT)	8.5B	7.3B	5.5B	4.8B	6.1B
Non-Operating
Interest Income	15.7M	31.7M	9.5M	527.0K	3.1M
Interest Expense	348.2M	1.2B	877.5M	685.1M	614.9M
Net Interest Income	(332.6M)	(1.2B)	(868.0M)	(684.5M)	(611.8M)
Other Non-Op Income/Expense	(37.7M)	(1.2B)	(917.2M)	(924.9M)	(679.4M)
Non-Operating Income (excl Interest)	355.5M	311.6M	174.7M	8.0M	108.4M
EBT (Pre-Tax Income)	3.5B	6.2B	4.6B	3.9B	5.4B
Income Tax Expense	1.0B	2.0B	1.5B	1.3B	1.7B
Bottom Line
Net Income	5.2B	4.2B	3.1B	2.7B	3.7B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	5.2B	4.2B	3.1B	2.7B	3.7B
Per Share
Basic EPS	¥154	¥124	¥93	¥80	¥107
Diluted EPS	¥154	¥123	¥92	¥79	¥106
Revenue Per Share	¥2,192	¥2,056	¥1,671	¥1,460	¥1,393
Shares
Basic Shares Outstanding	33.9M	33.6M	33.4M	33.5M	34.6M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	7.4B	5.6B	4.9B	6.1B
D&A	—	76.5M	62.1M	58.9M	48.1M
EBIT	8.5B	7.3B	5.5B	4.8B	6.1B

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 Feb 1, 2026