JPY 1,587.50
−0.56%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1010.5B | 1008.3B | 993.3B | 900.8B | 846.1B |
| Cost of Revenue | 202.3B | 820.3B | 811.5B | 725.4B | 704.2B |
| Gross Profit | 47.1B | 188.0B | 181.8B | 175.4B | 141.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 36.8B | 150.9B | 144.4B | 126.5B | 116.0B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 36.8B | 150.9B | 144.4B | 126.5B | 116.0B |
| Cost and Expenses | 973.5B | 971.2B | 955.8B | 851.9B | 820.1B |
| Operating Income (EBIT) | 37.0B | 37.1B | 37.4B | 48.9B | 26.0B |
| Non-Operating | |||||
| Interest Income | 187.0M | 704.0M | 1.1B | 561.0M | 220.0M |
| Interest Expense | 1.2B | 5.6B | 4.3B | 3.3B | 2.1B |
| Net Interest Income | (973.0M) | (4.9B) | (3.3B) | (2.7B) | (1.9B) |
| Other Non-Op Income/Expense | 108.0M | 330.0M | 1.8B | (872.0M) | 2.7B |
| Non-Operating Income (excl Interest) | 2.4B | 9.5B | 8.9B | 6.4B | 6.9B |
| EBT (Pre-Tax Income) | 10.4B | 42.4B | 42.8B | 50.3B | 30.9B |
| Income Tax Expense | 3.8B | 19.0B | 12.2B | 16.1B | 9.5B |
| Bottom Line | |||||
| Net Income | 32.8B | 21.0B | 29.0B | 33.0B | 20.4B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 32.8B | 21.0B | 29.0B | 33.0B | 20.4B |
| Per Share | |||||
| Basic EPS | ¥132 | ¥85 | ¥117 | ¥133 | ¥82 |
| Diluted EPS | ¥132 | ¥85 | — | — | — |
| Revenue Per Share | ¥4,075 | ¥4,066 | ¥4,008 | ¥3,637 | ¥3,416 |
| Shares | |||||
| Basic Shares Outstanding | 248.0M | 248.0M | 247.8M | 247.7M | 247.7M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 96.1B | 93.4B | 97.6B | 70.8B |
| D&A | — | 59.0B | 56.0B | 48.8B | 44.8B |
| EBIT | 37.0B | 37.1B | 37.4B | 48.9B | 26.0B |
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