NOVAC CO.,LTD. (5079.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	32.1B	27.5B	34.4B	31.9B	35.4B
Cost of Revenue	8.1B	25.1B	32.1B	27.9B	30.9B
Gross Profit	635.5M	2.4B	2.3B	4.0B	4.4B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	416.4M	1.6B	1.5B	1.4B	1.5B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	416.4M	1.6B	1.5B	1.4B	1.5B
Cost and Expenses	30.7B	26.7B	33.6B	29.3B	32.4B
Operating Income (EBIT)	1.3B	859.0M	810.0M	2.6B	3.0B
Non-Operating
Interest Income	144.0K	592.0K	23.0K	25.0K	19.0K
Interest Expense	665.0K	27.1M	12.7M	3.7M	10.9M
Net Interest Income	(521.0K)	(26.5M)	(12.7M)	(3.7M)	(10.9M)
Other Non-Op Income/Expense	(1.9M)	(29.8M)	(148.5M)	(22.1M)	(47.4M)
Non-Operating Income (excl Interest)	576.0K	4.9M	19.7M	3.6M	9.9M
EBT (Pre-Tax Income)	217.2M	906.9M	645.9M	3.0B	3.1B
Income Tax Expense	74.3M	333.5M	358.5M	972.4M	984.0M
Bottom Line
Net Income	899.0M	573.0M	287.0M	2.1B	2.1B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	899.0M	573.0M	287.0M	2.1B	2.1B
Per Share
Basic EPS	¥175	¥111	¥56	¥399	¥454
Diluted EPS	¥175	—	—	—	¥454
Revenue Per Share	¥6,224	¥5,341	¥6,685	¥6,203	¥7,621
Shares
Basic Shares Outstanding	5.2M	5.2M	5.2M	5.2M	4.6M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	916.9M	870.1M	2.7B	3.0B
D&A	—	57.9M	60.1M	48.2M	53.4M
EBIT	1.3B	859.0M	810.0M	2.6B	3.0B

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 Jan 1, 2026