JPY 1,888.50
+1.89%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 4564.4B | 4539.3B | 4859.6B | 5174.6B | 5268.8B |
| Cost of Revenue | 1001.6B | 4013.4B | 4326.6B | 4518.4B | 4659.4B |
| Gross Profit | 113.7B | 525.9B | 533.1B | 656.2B | 609.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 102.4B | 431.1B | 409.4B | 408.7B | 392.4B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 15.3B | 42.6B | 48.1B | 52.9B | 42.2B |
| Total Operating Expenses | 117.6B | 473.7B | 457.5B | 461.6B | 434.6B |
| Cost and Expenses | 4459.2B | 4427.1B | 4694.6B | 4887.6B | 5043.7B |
| Operating Income (EBIT) | 105.3B | 112.2B | 165.1B | 287.0B | 225.1B |
| Non-Operating | |||||
| Interest Income | 997.0M | 5.6B | 5.7B | 5.0B | 3.7B |
| Interest Expense | 6.9B | 30.4B | 26.5B | 23.7B | 18.5B |
| Net Interest Income | (5.9B) | (24.8B) | (20.8B) | (18.6B) | (14.8B) |
| Other Non-Op Income/Expense | 7.2B | 28.6B | 30.6B | 47.5B | 38.1B |
| Non-Operating Income (excl Interest) | — | — | — | — | — |
| EBT (Pre-Tax Income) | 10.4B | 87.4B | 144.3B | 268.4B | 210.3B |
| Income Tax Expense | 2.6B | 13.4B | 51.1B | 67.4B | 43.5B |
| Bottom Line | |||||
| Net Income | 52.7B | 70.2B | 91.9B | 197.4B | 162.6B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 56.5B | 74.0B | 93.3B | 201.0B | 166.8B |
| Per Share | |||||
| Basic EPS | ¥83 | ¥110 | ¥144 | ¥323 | ¥281 |
| Diluted EPS | ¥83 | ¥110 | ¥138 | ¥315 | ¥281 |
| Revenue Per Share | ¥7,175 | ¥7,136 | ¥7,640 | ¥8,475 | ¥9,094 |
| Shares | |||||
| Basic Shares Outstanding | 636.1M | 636.1M | 636.0M | 610.6M | 579.4M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 386.5B | 422.7B | 561.1B | 494.7B |
| D&A | — | 274.3B | 257.6B | 274.1B | 269.6B |
| EBIT | 105.3B | 112.2B | 165.1B | 287.0B | 225.1B |
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