4069.T
BlueMeme Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 700.00
+1.16%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.2B | 2.3B | 2.5B | 2.2B | 1.9B |
| Cost of Revenue | 463.0M | 1.2B | 1.2B | 1.1B | 885.5M |
| Gross Profit | 438.5M | 1.2B | 1.3B | 1.1B | 1.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 331.9M | 1.2B | 1.0B | 801.6M | 680.3M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 331.9M | 1.2B | 1.0B | 801.6M | 680.3M |
| Cost and Expenses | 3.0B | 2.3B | 2.3B | 1.9B | 1.6B |
| Operating Income (EBIT) | 204.0M | 31.0M | 253.0M | 309.0M | 363.0M |
| Non-Operating | |||||
| Interest Income | — | 999.0K | 21.0K | 23.0K | 16.0K |
| Interest Expense | 261.0K | 309.0K | 174.0K | 468.0K | 1.1M |
| Net Interest Income | — | 690.0K | (153.0K) | (445.0K) | (1.1M) |
| Other Non-Op Income/Expense | (3.6M) | (10.6M) | 1.8M | 595.0K | (15.3M) |
| Non-Operating Income (excl Interest) | 60.0K | 5.0M | 4.0M | 1.5M | 339.0K |
| EBT (Pre-Tax Income) | 102.9M | 20.6M | 252.4M | 298.6M | 348.6M |
| Income Tax Expense | 33.9M | 41.9M | 77.5M | 68.2M | 95.4M |
| Bottom Line | |||||
| Net Income | 129.0M | (17.0M) | 174.0M | 230.0M | 253.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 129.0M | (17.0M) | 174.0M | 230.0M | 253.0M |
| Per Share | |||||
| Basic EPS | ¥38 | (¥5) | ¥50 | ¥66 | ¥78 |
| Diluted EPS | ¥38 | — | ¥49 | ¥63 | ¥73 |
| Revenue Per Share | ¥962 | ¥688 | ¥724 | ¥639 | ¥598 |
| Shares | |||||
| Basic Shares Outstanding | 3.3M | 3.4M | 3.5M | 3.5M | 3.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 55.1M | 270.6M | 328.4M | 383.2M |
| D&A | — | 24.1M | 17.6M | 19.4M | 20.2M |
| EBIT | 204.0M | 31.0M | 253.0M | 309.0M | 363.0M |
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 Dec 1, 2025