JPY 2,085.00
+0.97%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 72.5B | 72.5B | 82.6B | 79.6B | 79.2B |
| Cost of Revenue | 13.5B | 52.1B | 59.2B | 61.2B | 67.2B |
| Gross Profit | 5.7B | 20.5B | 23.4B | 18.4B | 12.0B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 2.1B | 8.4B | 8.7B | 7.7B | 7.7B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 2.1B | 8.4B | 8.7B | 7.7B | 7.7B |
| Cost and Expenses | 60.5B | 60.5B | 67.9B | 69.0B | 74.9B |
| Operating Income (EBIT) | 12.0B | 12.0B | 14.7B | 10.6B | 4.4B |
| Non-Operating | |||||
| Interest Income | — | 20.0M | 11.0M | — | — |
| Interest Expense | 24.0M | 91.0M | 83.0M | 86.0M | 92.0M |
| Net Interest Income | (24.0M) | (71.0M) | (72.0M) | (86.0M) | (92.0M) |
| Other Non-Op Income/Expense | 71.0M | (3.0M) | 383.0M | 789.0M | 589.0M |
| Non-Operating Income (excl Interest) | 132.0M | 284.0M | 560.0M | 887.0M | 729.0M |
| EBT (Pre-Tax Income) | 3.6B | 11.8B | 15.2B | 11.3B | 5.2B |
| Income Tax Expense | 1.2B | 3.7B | 4.4B | 3.5B | 1.6B |
| Bottom Line | |||||
| Net Income | 8.1B | 8.1B | 10.9B | 7.9B | 3.7B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 8.1B | 8.1B | 10.9B | 7.9B | 3.7B |
| Per Share | |||||
| Basic EPS | ¥804 | ¥316 | ¥1,239 | ¥885 | ¥405 |
| Diluted EPS | ¥804 | ¥316 | — | — | — |
| Revenue Per Share | ¥2,835 | ¥2,835 | ¥9,426 | ¥8,933 | ¥8,778 |
| Shares | |||||
| Basic Shares Outstanding | 25.6M | 25.6M | 8.8M | 8.9M | 9.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 14.5B | 16.9B | 12.7B | 6.4B |
| D&A | — | 2.5B | 2.2B | 2.1B | 2.0B |
| EBIT | 12.0B | 12.0B | 14.7B | 10.6B | 4.4B |
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