3678.T
MEDIA DO Co.,Ltd.
プライム · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 1,267.00
−1.48%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 108.5B | 108.5B | 101.9B | 94.0B | 101.7B |
| Cost of Revenue | 23.6B | 98.7B | 90.8B | 83.2B | 90.7B |
| Gross Profit | 2.4B | 9.8B | 11.1B | 10.9B | 11.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.8B | 7.4B | 8.6B | 8.8B | 8.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.8B | 7.4B | 8.6B | 8.8B | 8.6B |
| Cost and Expenses | 106.1B | 106.1B | 99.4B | 92.0B | 99.3B |
| Operating Income (EBIT) | 2.5B | 2.5B | 2.5B | 2.1B | 2.4B |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 9.0M | 35.0M | 35.0M | 31.0M | 32.0M |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | 16.0M | 94.0M | (115.0M) | (75.0M) | (101.0M) |
| Non-Operating Income (excl Interest) | 6.0M | 7.0M | 14.0M | 6.0M | 11.0M |
| EBT (Pre-Tax Income) | 1.2B | 2.5B | 1.9B | 438.0M | 1.5B |
| Income Tax Expense | 362.0M | 659.0M | 512.0M | 823.0M | 545.0M |
| Bottom Line | |||||
| Net Income | 1.8B | 1.8B | 1.4B | (319.0M) | 1.1B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.8B | 1.8B | 1.4B | (319.0M) | 1.1B |
| Per Share | |||||
| Basic EPS | ¥120 | ¥120 | ¥90 | (¥21) | ¥68 |
| Diluted EPS | ¥120 | ¥120 | — | — | ¥68 |
| Revenue Per Share | ¥7,155 | ¥7,155 | ¥6,732 | ¥6,208 | ¥6,574 |
| Shares | |||||
| Basic Shares Outstanding | 15.2M | 15.2M | 15.1M | 15.1M | 15.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 3.2B | 3.1B | 2.7B | 3.1B |
| D&A | — | 749.0M | 657.0M | 625.0M | 691.0M |
| EBIT | 2.5B | 2.5B | 2.5B | 2.1B | 2.4B |
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 Feb 1, 2026