Fabrica Holdings Co.,Ltd. (4193.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	10.1B	10.6B	9.2B	8.2B	7.6B
Cost of Revenue	1.4B	5.8B	5.0B	4.2B	3.7B
Gross Profit	1.1B	4.7B	4.2B	4.0B	3.9B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	824.2M	3.5B	3.1B	2.9B	2.6B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	824.2M	3.5B	3.1B	2.9B	2.6B
Cost and Expenses	8.9B	9.3B	8.1B	7.1B	6.3B
Operating Income (EBIT)	1.1B	1.2B	1.1B	1.1B	1.3B
Non-Operating
Interest Income	230.0K	4.6M	1.1M	156.0K	15.0K
Interest Expense	293.0K	1.1M	1.2M	1.2M	1.9M
Net Interest Income	(63.0K)	3.5M	(108.0K)	(1.1M)	(1.8M)
Other Non-Op Income/Expense	(148.0K)	5.7M	9.7M	16.9M	(20.6M)
Non-Operating Income (excl Interest)	6.3M	21.8M	18.3M	25.5M	22.0M
EBT (Pre-Tax Income)	317.6M	1.3B	808.2M	1.1B	1.2B
Income Tax Expense	127.0M	587.1M	476.6M	411.6M	412.6M
Bottom Line
Net Income	258.0M	665.0M	331.0M	673.0M	810.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	258.0M	665.0M	331.0M	673.0M	810.0M
Per Share
Basic EPS	¥48	¥124	¥62	¥126	¥159
Diluted EPS	¥48	¥124	¥62	¥123	¥148
Revenue Per Share	¥1,871	¥1,974	¥1,715	¥1,525	¥1,496
Shares
Basic Shares Outstanding	5.4M	5.4M	5.4M	5.4M	5.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.4B	1.3B	1.2B	1.4B
D&A	—	230.4M	150.6M	98.7M	68.1M
EBIT	1.1B	1.2B	1.1B	1.1B	1.3B

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