5031.T
Moi Corporation
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 330.00
−2.08%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 6.7B | 6.7B | 6.6B | 6.4B | 6.6B |
| Cost of Revenue | 774.9M | 3.3B | 3.2B | 3.2B | 3.3B |
| Gross Profit | 832.7M | 3.3B | 3.4B | 3.2B | 3.3B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 780.8M | 3.0B | 3.1B | 3.1B | 3.2B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 780.8M | 3.0B | 3.1B | 3.1B | 3.2B |
| Cost and Expenses | 6.3B | 6.3B | 6.4B | 6.3B | 6.5B |
| Operating Income (EBIT) | 339.0M | 339.0M | 232.0M | 142.0M | 104.0M |
| Non-Operating | |||||
| Interest Income | 969.0K | 4.5M | 659.0K | 25.0K | 12.0K |
| Interest Expense | — | — | — | — | — |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | 15.2M | 50.2M | 23.6M | — | 957.0K |
| Non-Operating Income (excl Interest) | 14.5M | 46.7M | 24.6M | 14.0M | 1.6M |
| EBT (Pre-Tax Income) | 67.0M | 104.6M | 96.2M | 148.6M | 105.3M |
| Income Tax Expense | 12.2M | 2.9M | 68.3M | (45.5M) | 51.9M |
| Bottom Line | |||||
| Net Income | 101.0M | 101.0M | 27.0M | 194.0M | 53.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 101.0M | 101.0M | 27.0M | 194.0M | 53.0M |
| Per Share | |||||
| Basic EPS | ¥7 | ¥7 | ¥2 | ¥14 | ¥4 |
| Diluted EPS | ¥7 | ¥7 | ¥2 | ¥14 | ¥4 |
| Revenue Per Share | ¥479 | ¥479 | ¥472 | ¥461 | ¥491 |
| Shares | |||||
| Basic Shares Outstanding | 14.0M | 14.0M | 14.0M | 14.0M | 13.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 395.4M | 293.6M | 224.6M | 188.8M |
| D&A | — | 56.4M | 61.6M | 82.6M | 84.8M |
| EBIT | 339.0M | 339.0M | 232.0M | 142.0M | 104.0M |
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 Jan 1, 2026