Loadstar Capital K.K. (3482.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	51.8B	44.6B	34.4B	28.7B	23.6B
Cost of Revenue	11.5B	29.2B	21.1B	18.7B	14.3B
Gross Profit	6.8B	15.4B	13.3B	10.1B	9.4B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	688.0M	2.0B	1.9B	1.8B	1.8B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	688.0M	2.0B	1.9B	1.8B	1.8B
Cost and Expenses	37.9B	31.2B	23.0B	20.5B	16.1B
Operating Income (EBIT)	14.0B	13.4B	11.4B	8.2B	7.5B
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	340.0M	1.3B	716.0M	504.0M	351.0M
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	(389.0M)	(1.2B)	(748.0M)	(793.0M)	(315.0M)
Non-Operating Income (excl Interest)	5.0M	19.0M	26.0M	—	19.0M
EBT (Pre-Tax Income)	5.6B	11.7B	10.1B	7.2B	7.1B
Income Tax Expense	1.8B	3.7B	3.2B	2.3B	2.2B
Bottom Line
Net Income	8.2B	8.0B	6.9B	4.9B	4.8B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	8.2B	8.0B	6.9B	4.9B	4.8B
Per Share
Basic EPS	¥492	¥480	¥417	¥301	¥302
Diluted EPS	¥492	¥471	¥408	¥296	¥295
Revenue Per Share	¥3,076	¥2,683	¥2,087	¥1,773	¥1,472
Shares
Basic Shares Outstanding	16.9M	16.6M	16.5M	16.2M	16.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	14.9B	12.4B	8.9B	8.1B
D&A	—	1.5B	970.0M	689.0M	585.0M
EBIT	14.0B	13.4B	11.4B	8.2B	7.5B

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