3168.T
MERF Inc.
スタンダード · 卸売業 · 商社・卸売 · JP
JPY 1,276.00
−0.16%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 82.2B | 82.5B | 82.1B | 84.6B | 89.1B |
| Cost of Revenue | 19.7B | 80.1B | 78.9B | 82.5B | 86.5B |
| Gross Profit | 1.4B | 2.3B | 3.1B | 2.1B | 2.6B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 624.3M | 2.2B | 1.7B | 1.6B | 1.7B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 624.3M | 2.2B | 1.7B | 1.6B | 1.7B |
| Cost and Expenses | 81.4B | 82.3B | 80.6B | 84.1B | 88.2B |
| Operating Income (EBIT) | 840.0M | 117.0M | 1.4B | 532.0M | 862.0M |
| Non-Operating | |||||
| Interest Income | 651.0K | 16.7M | 1.8M | 1.0M | 64.0K |
| Interest Expense | 39.2M | 182.1M | 95.1M | 126.8M | 124.5M |
| Net Interest Income | (38.6M) | (165.3M) | (93.3M) | (125.8M) | (124.4M) |
| Other Non-Op Income/Expense | (26.2M) | (337.4M) | (412.9M) | (305.3M) | 74.4M |
| Non-Operating Income (excl Interest) | 20.4M | 97.2M | 23.6M | 50.6M | 213.2M |
| EBT (Pre-Tax Income) | 711.1M | (216.7M) | 945.3M | 260.1M | 845.5M |
| Income Tax Expense | 304.0M | (13.6M) | 412.8M | 89.8M | 298.4M |
| Bottom Line | |||||
| Net Income | 172.0M | (203.0M) | 532.0M | 170.0M | 547.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 172.0M | (203.0M) | 532.0M | 170.0M | 547.0M |
| Per Share | |||||
| Basic EPS | ¥27 | (¥14) | ¥38 | ¥12 | ¥38 |
| Diluted EPS | ¥27 | — | — | — | — |
| Revenue Per Share | ¥5,815 | ¥5,835 | ¥5,814 | ¥5,978 | ¥6,268 |
| Shares | |||||
| Basic Shares Outstanding | 14.1M | 14.1M | 14.1M | 14.2M | 14.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 499.0M | 1.7B | 752.0M | 1.0B |
| D&A | — | 382.0M | 237.7M | 220.0M | 180.5M |
| EBIT | 840.0M | 117.0M | 1.4B | 532.0M | 862.0M |
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