3653.T
Morpho,Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 1,315.00
+29.56%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.1B | 3.4B | 3.3B | 2.4B | 2.0B |
| Cost of Revenue | 374.9M | 1.5B | 1.4B | 1.0B | 1.0B |
| Gross Profit | 99.7M | 1.8B | 1.9B | 1.4B | 952.1M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 490.8M | 1.8B | 1.6B | 1.6B | 1.5B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 490.8M | 1.8B | 1.6B | 1.6B | 1.5B |
| Cost and Expenses | 3.3B | 3.3B | 3.0B | 2.6B | 2.6B |
| Operating Income (EBIT) | (208.0M) | 45.0M | 257.0M | (244.0M) | (588.0M) |
| Non-Operating | |||||
| Interest Income | 1.4M | 9.9M | 3.6M | 440.0K | 516.0K |
| Interest Expense | 94.0K | 971.0K | 1.4M | 722.0K | 1.3M |
| Net Interest Income | 1.3M | 8.9M | 2.2M | (282.0K) | (744.0K) |
| Other Non-Op Income/Expense | 23.3M | 26.1M | 41.0M | 51.4M | 77.6M |
| Non-Operating Income (excl Interest) | 24.0M | 50.8M | 55.7M | 52.7M | 80.1M |
| EBT (Pre-Tax Income) | (367.9M) | 74.1M | 297.1M | (258.2M) | (603.1M) |
| Income Tax Expense | 6.7M | 151.6M | (4.3M) | 41.9M | 65.3M |
| Bottom Line | |||||
| Net Income | (329.0M) | (77.0M) | 301.0M | (300.0M) | (668.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (329.0M) | (77.0M) | 301.0M | (300.0M) | (668.0M) |
| Per Share | |||||
| Basic EPS | (¥63) | (¥15) | ¥59 | (¥59) | (¥130) |
| Diluted EPS | (¥63) | — | — | — | — |
| Revenue Per Share | ¥597 | ¥641 | ¥641 | ¥465 | ¥389 |
| Shares | |||||
| Basic Shares Outstanding | 5.3M | 5.2M | 5.1M | 5.1M | 5.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 129.1M | 285.4M | (213.1M) | (459.5M) |
| D&A | — | 84.1M | 28.4M | 30.9M | 128.5M |
| EBIT | (208.0M) | 45.0M | 257.0M | (244.0M) | (588.0M) |
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