KI-STAR REAL ESTATE CO.,LTD (3465.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	386.6B	393.9B	342.6B	283.1B	241.9B
Cost of Revenue	73.4B	337.8B	300.6B	250.5B	204.2B
Gross Profit	11.2B	56.1B	42.0B	32.6B	37.7B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	6.7B	29.1B	24.7B	21.2B	18.5B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	6.7B	29.1B	24.7B	21.2B	18.5B
Cost and Expenses	361.8B	366.9B	325.3B	271.7B	222.7B
Operating Income (EBIT)	24.8B	27.0B	17.3B	11.4B	19.2B
Non-Operating
Interest Income	144.0M	886.0M	469.0M	177.3M	—
Interest Expense	784.0M	3.6B	2.5B	1.5B	1.1B
Net Interest Income	(640.0M)	(2.8B)	(2.0B)	(1.3B)	—
Other Non-Op Income/Expense	(570.0M)	(2.0B)	(2.1B)	(1.2B)	(721.6M)
Non-Operating Income (excl Interest)	418.0M	2.1B	1.5B	1.2B	477.8M
EBT (Pre-Tax Income)	3.9B	24.9B	15.3B	10.6B	18.4B
Income Tax Expense	1.3B	8.0B	4.9B	2.7B	5.8B
Bottom Line
Net Income	13.7B	15.4B	8.9B	6.9B	11.8B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	13.7B	15.4B	8.9B	6.9B	11.8B
Per Share
Basic EPS	¥883	¥495	¥570	¥435	¥751
Diluted EPS	¥883	¥495	¥570	¥435	¥750
Revenue Per Share	¥24,939	¥12,702	¥22,049	¥17,956	¥15,330
Shares
Basic Shares Outstanding	15.5M	31.0M	15.5M	15.8M	15.8M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	27.5B	17.7B	11.8B	19.6B
D&A	—	550.0M	443.0M	473.3M	433.1M
EBIT	24.8B	27.0B	17.3B	11.4B	19.2B

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