3914.T
JIG-SAW INC.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 2,318.00
−1.07%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.8B | 3.6B | 3.5B | 3.2B | 3.1B |
| Cost of Revenue | 312.7M | 1.1B | 1.0B | 987.5M | 973.0M |
| Gross Profit | 726.1M | 2.5B | 2.4B | 2.3B | 2.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 485.8M | 2.0B | 1.9B | 1.6B | 1.5B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 485.8M | 2.0B | 1.9B | 1.6B | 1.5B |
| Cost and Expenses | 3.1B | 3.1B | 2.9B | 2.6B | 2.5B |
| Operating Income (EBIT) | 643.0M | 549.0M | 556.0M | 625.0M | 579.0M |
| Non-Operating | |||||
| Interest Income | 1.4M | 1.6M | 224.0K | 109.0K | 42.0K |
| Interest Expense | 2.4M | 4.2M | 1.7M | 132.0K | 235.0K |
| Net Interest Income | (957.0K) | (2.6M) | (1.5M) | (23.0K) | (193.0K) |
| Other Non-Op Income/Expense | 1.9M | 50.9M | 59.2M | 20.3M | 6.7M |
| Non-Operating Income (excl Interest) | 2.8M | 54.6M | 60.7M | 26.1M | 32.3M |
| EBT (Pre-Tax Income) | 242.2M | 606.4M | 615.9M | 645.7M | 586.5M |
| Income Tax Expense | 85.5M | 188.1M | 137.1M | 186.1M | 178.4M |
| Bottom Line | |||||
| Net Income | 473.0M | 418.0M | 478.0M | 459.0M | 408.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 473.0M | 418.0M | 478.0M | 459.0M | 408.0M |
| Per Share | |||||
| Basic EPS | ¥72 | ¥63 | ¥72 | ¥69 | ¥62 |
| Diluted EPS | ¥72 | ¥63 | ¥72 | ¥69 | ¥61 |
| Revenue Per Share | ¥574 | ¥550 | ¥523 | ¥489 | ¥460 |
| Shares | |||||
| Basic Shares Outstanding | 6.6M | 6.6M | 6.6M | 6.6M | 6.6M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 639.0M | 708.2M | 682.1M | 644.7M |
| D&A | — | 90.0M | 152.2M | 57.1M | 65.7M |
| EBIT | 643.0M | 549.0M | 556.0M | 625.0M | 579.0M |
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 Mar 1, 2026