5134.T
POPER Co.,Ltd.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 482.00
+0.42%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.4B | 1.4B | 1.1B | 829.0M | 665.0M |
| Cost of Revenue | 90.3M | 345.1M | 273.5M | 218.6M | 189.1M |
| Gross Profit | 258.9M | 1.0B | 797.6M | 610.6M | 476.2M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 222.0M | 870.0M | 724.4M | 573.4M | 496.7M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 222.0M | 870.0M | 724.4M | 573.4M | 496.7M |
| Cost and Expenses | 1.2B | 1.2B | 998.0M | 792.0M | 685.0M |
| Operating Income (EBIT) | 147.0M | 174.0M | 73.0M | 37.0M | (20.0M) |
| Non-Operating | |||||
| Interest Income | 6.0K | 1.0M | 95.0K | 22.0K | 3.0K |
| Interest Expense | 491.0K | 2.9M | 2.0M | 1.1M | 1.4M |
| Net Interest Income | (485.0K) | (1.8M) | (1.9M) | (1.1M) | (1.4M) |
| Other Non-Op Income/Expense | (485.0K) | (1.8M) | (2.9M) | (4.1M) | (6.5M) |
| Non-Operating Income (excl Interest) | — | — | — | 1.0K | 464.0K |
| EBT (Pre-Tax Income) | 36.4M | 145.9M | 70.3M | 33.1M | (27.6M) |
| Income Tax Expense | 5.7M | 7.2M | (13.3M) | 6.7M | (35.5M) |
| Bottom Line | |||||
| Net Income | 117.0M | 138.0M | 83.0M | 26.0M | 7.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 117.0M | 138.0M | 83.0M | 26.0M | 7.0M |
| Per Share | |||||
| Basic EPS | ¥30 | ¥35 | ¥21 | ¥7 | ¥2 |
| Diluted EPS | ¥30 | ¥34 | ¥21 | ¥7 | ¥2 |
| Revenue Per Share | ¥353 | ¥353 | ¥273 | ¥215 | ¥188 |
| Shares | |||||
| Basic Shares Outstanding | 3.9M | 3.9M | 3.9M | 3.9M | 3.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 190.1M | 82.0M | 40.3M | (16.8M) |
| D&A | — | 16.1M | 9.0M | 3.3M | 3.2M |
| EBIT | 147.0M | 174.0M | 73.0M | 37.0M | (20.0M) |
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