MACNICA HOLDINGS,INC. (3132.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	1214.2B	1214.2B	1034.2B	1028.7B	1029.3B
Cost of Revenue	253.3B	1083.8B	912.9B	899.1B	903.4B
Gross Profit	28.3B	130.4B	121.3B	129.6B	125.9B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	20.1B	88.5B	81.6B	65.9B	64.3B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	20.1B	88.5B	81.6B	65.9B	64.3B
Cost and Expenses	1172.2B	1172.2B	994.5B	965.0B	967.6B
Operating Income (EBIT)	42.0B	42.0B	39.6B	63.7B	61.6B
Non-Operating
Interest Income	138.0M	374.0M	661.0M	344.0M	141.0M
Interest Expense	534.0M	2.4B	1.9B	1.9B	1.9B
Net Interest Income	(396.0M)	(2.0B)	(1.2B)	(1.5B)	(1.8B)
Other Non-Op Income/Expense	(3.1B)	(4.6B)	(2.3B)	(1.8B)	(4.8B)
Non-Operating Income (excl Interest)	313.0M	2.5B	1.1B	1.2B	978.0M
EBT (Pre-Tax Income)	5.2B	38.6B	37.5B	66.3B	58.1B
Income Tax Expense	839.0M	10.1B	10.7B	17.5B	15.3B
Bottom Line
Net Income	27.8B	27.8B	25.3B	48.1B	41.0B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	27.8B	27.8B	25.3B	48.1B	41.0B
Per Share
Basic EPS	¥156	¥156	¥141	¥795	¥665
Diluted EPS	¥156	¥156	—	—	—
Revenue Per Share	¥6,802	¥6,802	¥5,765	¥17,006	¥16,679
Shares
Basic Shares Outstanding	178.5M	178.5M	179.4M	60.5M	61.7M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	9.3B	46.5B	43.5B	67.4B	65.1B
D&A	1.1B	4.6B	3.9B	3.6B	3.5B
EBIT	42.0B	42.0B	39.6B	63.7B	61.6B

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