e'grand Co.,Ltd (3294.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	40.1B	40.1B	30.5B	27.3B	25.8B
Cost of Revenue	5.8B	33.7B	26.2B	22.9B	20.7B
Gross Profit	1.2B	6.3B	4.3B	4.5B	5.1B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	789.9M	3.3B	2.8B	2.5B	2.4B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	789.9M	3.3B	2.8B	2.5B	2.4B
Cost and Expenses	37.1B	37.1B	29.0B	25.3B	23.1B
Operating Income (EBIT)	3.0B	3.0B	1.5B	2.0B	2.6B
Non-Operating
Interest Income	467.0K	8.7M	2.8M	545.0K	747.0K
Interest Expense	78.9M	371.2M	227.9M	202.0M	172.4M
Net Interest Income	(78.5M)	(362.5M)	(225.0M)	(201.5M)	(171.6M)
Other Non-Op Income/Expense	(46.8M)	(344.6M)	(248.5M)	(168.0M)	(188.7M)
Non-Operating Income (excl Interest)	37.7M	56.7M	9.1M	89.7M	10.9M
EBT (Pre-Tax Income)	315.1M	2.6B	1.2B	1.8B	2.5B
Income Tax Expense	98.2M	762.2M	358.9M	568.9M	711.6M
Bottom Line
Net Income	1.8B	1.8B	880.0M	1.3B	1.7B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.8B	1.8B	880.0M	1.3B	1.7B
Per Share
Basic EPS	¥300	¥300	¥145	¥208	¥286
Diluted EPS	¥300	¥300	¥143	¥205	¥282
Revenue Per Share	¥6,579	¥6,579	¥5,010	¥4,495	¥4,226
Shares
Basic Shares Outstanding	6.1M	6.1M	6.1M	6.1M	6.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	3.0B	1.5B	2.1B	2.7B
D&A	—	44.5M	38.0M	49.2M	66.8M
EBIT	3.0B	3.0B	1.5B	2.0B	2.6B

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