5187.T
CREATE MEDIC CO.,LTD.
スタンダード · 精密機器 · 電機・精密 · JP
JPY 1,149.00
+0.44%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 13.8B | 13.6B | 13.0B | 12.6B | 12.3B |
| Cost of Revenue | 2.0B | 7.6B | 7.3B | 7.1B | 6.9B |
| Gross Profit | 1.4B | 6.0B | 5.7B | 5.5B | 5.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.2B | 5.0B | 5.0B | 4.7B | 4.6B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.2B | 5.0B | 5.0B | 4.7B | 4.6B |
| Cost and Expenses | 12.8B | 12.6B | 12.3B | 11.8B | 11.5B |
| Operating Income (EBIT) | 924.0M | 1.0B | 692.0M | 803.0M | 737.0M |
| Non-Operating | |||||
| Interest Income | 5.9M | 24.3M | 33.9M | 29.0M | 35.9M |
| Interest Expense | 635.0K | 7.9M | 10.6M | 11.0M | 7.1M |
| Net Interest Income | 5.3M | 16.4M | 23.4M | 18.1M | 28.8M |
| Other Non-Op Income/Expense | 29.2M | (17.0M) | 57.7M | 69.6M | 71.4M |
| Non-Operating Income (excl Interest) | 24.6M | 33.1M | 39.3M | 57.9M | 45.1M |
| EBT (Pre-Tax Income) | 170.7M | 1.1B | 1.1B | 904.0M | 836.7M |
| Income Tax Expense | 17.4M | 347.0M | 245.9M | 750.0M | 376.1M |
| Bottom Line | |||||
| Net Income | 657.0M | 713.0M | 840.0M | 154.0M | 460.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 657.0M | 713.0M | 840.0M | 154.0M | 460.0M |
| Per Share | |||||
| Basic EPS | ¥78 | ¥84 | ¥95 | ¥17 | ¥51 |
| Diluted EPS | ¥78 | ¥81 | — | — | — |
| Revenue Per Share | ¥1,652 | ¥1,607 | ¥1,478 | ¥1,383 | ¥1,347 |
| Shares | |||||
| Basic Shares Outstanding | 8.3M | 8.5M | 8.8M | 9.1M | 9.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 1.6B | 1.3B | 1.4B | 1.3B |
| D&A | — | 570.4M | 636.5M | 588.1M | 600.3M |
| EBIT | 924.0M | 1.0B | 692.0M | 803.0M | 737.0M |
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 Mar 1, 2026