Stmn,Inc. (4019.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	4.1B	3.8B	2.7B	1.9B	1.3B
Cost of Revenue	307.9M	1.0B	602.9M	419.7M	267.2M
Gross Profit	835.7M	2.8B	2.1B	1.5B	1.0B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	730.0M	2.5B	1.9B	1.3B	902.2M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	730.0M	2.5B	1.9B	1.3B	902.2M
Cost and Expenses	3.8B	3.5B	2.5B	1.7B	1.2B
Operating Income (EBIT)	349.0M	291.0M	224.0M	164.0M	131.0M
Non-Operating
Interest Income	1.9M	4.7M	398.0K	14.0K	21.0K
Interest Expense	380.0K	739.0K	201.0K	240.0K	260.0K
Net Interest Income	1.5M	3.9M	197.0K	(226.0K)	(239.0K)
Other Non-Op Income/Expense	2.4M	7.2M	256.0K	(2.1M)	642.0K
Non-Operating Income (excl Interest)	2.2M	8.2M	5.0M	3.8M	1.4M
EBT (Pre-Tax Income)	108.1M	299.2M	224.9M	162.7M	132.3M
Income Tax Expense	36.9M	91.0M	87.6M	37.4M	32.9M
Bottom Line
Net Income	256.0M	208.0M	137.0M	125.0M	99.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	256.0M	208.0M	137.0M	125.0M	99.0M
Per Share
Basic EPS	¥29	¥24	¥16	¥15	¥12
Diluted EPS	¥29	¥24	¥16	¥14	¥11
Revenue Per Share	¥472	¥435	¥309	¥219	¥154
Shares
Basic Shares Outstanding	8.8M	8.8M	8.7M	8.6M	8.4M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	329.9M	255.9M	190.1M	150.7M
D&A	—	38.9M	31.9M	26.1M	19.7M
EBIT	349.0M	291.0M	224.0M	164.0M	131.0M

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