Monstarlab Inc. (5255.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023
Revenue
Total Revenue	7.8B	7.8B	10.0B	13.3B
Cost of Revenue	1.2B	4.6B	8.6B	10.0B
Gross Profit	715.4M	3.1B	1.4B	3.4B
Operating Expenses
R&D Expense	—	—	—	—
SG&A Expense	665.7M	2.6B	7.2B	6.2B
General & Admin Expense	—	—	—	—
Selling & Marketing Expense	—	—	—	—
Other Expenses	4.3M	809.5M	5.6B	207.9M
Total Operating Expenses	670.0M	3.4B	12.8B	6.4B
Cost and Expenses	8.0B	8.0B	20.3B	15.4B
Operating Income (EBIT)	(195.0M)	(187.0M)	(10.3B)	(2.1B)
Non-Operating
Interest Income	32.9M	71.8M	623.8M	3.3M
Interest Expense	33.3M	142.3M	162.4M	101.9M
Net Interest Income	(385.0K)	(70.5M)	461.4M	(98.6M)
Other Non-Op Income/Expense	40.1M	89.8M	1.2B	1.0B
Non-Operating Income (excl Interest)	—	—	—	—
EBT (Pre-Tax Income)	85.3M	(319.5M)	(9.8B)	(2.2B)
Income Tax Expense	33.4M	39.5M	133.7M	163.6M
Bottom Line
Net Income	(145.0M)	(337.0M)	(9.9B)	(2.4B)
Earnings from Cont. Ops	—	—	—	—
Earnings from Discont. Ops	—	—	—	—
Bottom Line Net Income	(158.7M)	(359.0M)	(10.0B)	(2.3B)
Per Share
Basic EPS	(¥3)	(¥6)	(¥285)	(¥70)
Diluted EPS	(¥3)	(¥6)	(¥285)	(¥70)
Revenue Per Share	¥121	¥138	¥287	¥397
Shares
Basic Shares Outstanding	64.9M	56.7M	34.9M	33.6M
Diluted Shares Outstanding	—	—	—	—
Profitability Metrics
EBITDA	109.5M	(40.7M)	(9.9B)	(1.6B)
D&A	24.5M	146.3M	336.1M	436.5M
EBIT	(195.0M)	(187.0M)	(10.3B)	(2.1B)

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