Misawa & Co.,Ltd. (3169.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	12.2B	12.2B	12.6B	12.1B	12.2B
Cost of Revenue	1.5B	—	—	—	—
Gross Profit	1.5B	6.2B	6.3B	5.9B	6.2B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.5B	6.0B	6.0B	5.9B	5.6B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.5B	6.0B	6.0B	5.9B	5.6B
Cost and Expenses	11.9B	11.9B	12.3B	12.0B	11.7B
Operating Income (EBIT)	235.0M	235.0M	325.0M	64.0M	534.0M
Non-Operating
Interest Income	513.0K	1.4M	122.0K	27.0K	26.0K
Interest Expense	120.0K	2.0M	765.0K	292.0K	2.1M
Net Interest Income	393.0K	(596.0K)	(643.0K)	(265.0K)	(2.1M)
Other Non-Op Income/Expense	13.9M	17.4M	(2.3M)	(16.1M)	(6.5M)
Non-Operating Income (excl Interest)	13.6M	20.5M	8.1M	5.4M	10.9M
EBT (Pre-Tax Income)	30.9M	182.2M	281.5M	25.1M	506.3M
Income Tax Expense	18.1M	57.4M	94.1M	12.8M	165.3M
Bottom Line
Net Income	124.0M	124.0M	187.0M	12.0M	341.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	124.0M	124.0M	187.0M	12.0M	341.0M
Per Share
Basic EPS	¥18	¥18	¥27	¥2	¥48
Diluted EPS	¥18	¥18	—	—	¥48
Revenue Per Share	¥1,719	¥1,719	¥1,788	¥1,706	¥1,715
Shares
Basic Shares Outstanding	7.1M	7.1M	7.1M	7.1M	7.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	357.8M	455.8M	198.7M	657.1M
D&A	—	122.8M	130.8M	134.7M	123.1M
EBIT	235.0M	235.0M	325.0M	64.0M	534.0M

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 Jan 1, 2026