HEPHAIST CO.,LTD. (6433.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	1.7B	1.6B	2.2B	2.3B	2.4B
Cost of Revenue	387.6M	1.4B	1.9B	2.0B	1.9B
Gross Profit	76.6M	197.6M	333.9M	315.9M	477.9M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	126.3M	459.9M	455.4M	474.6M	483.5M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	126.3M	459.9M	455.4M	474.6M	483.5M
Cost and Expenses	2.0B	1.9B	2.4B	2.5B	2.4B
Operating Income (EBIT)	(269.0M)	(262.0M)	(121.0M)	(158.0M)	(5.0M)
Non-Operating
Interest Income	76.0K	343.0K	456.0K	440.0K	398.0K
Interest Expense	4.6M	21.3M	16.9M	9.5M	3.9M
Net Interest Income	(4.5M)	(20.9M)	(16.4M)	(9.1M)	(3.5M)
Other Non-Op Income/Expense	(8.8M)	(36.8M)	(68.3M)	1.7M	9.3M
Non-Operating Income (excl Interest)	2.5M	29.0M	8.9M	10.9M	13.1M
EBT (Pre-Tax Income)	(58.5M)	(713.8M)	(189.8M)	(156.1M)	4.1M
Income Tax Expense	(13.0M)	4.7M	13.7M	65.7M	6.6M
Bottom Line
Net Income	(446.0M)	(718.0M)	(203.0M)	(221.0M)	(2.0M)
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	(446.0M)	(718.0M)	(203.0M)	(221.0M)	(2.0M)
Per Share
Basic EPS	(¥71)	(¥115)	(¥33)	(¥35)	(¥0)
Diluted EPS	(¥71)	(¥115)	—	—	—
Revenue Per Share	¥280	¥262	¥360	¥369	¥385
Shares
Basic Shares Outstanding	6.2M	6.2M	6.2M	6.3M	6.3M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	(66.8M)	62.2M	74.3M	194.1M
D&A	—	195.2M	183.2M	232.3M	199.1M
EBIT	(269.0M)	(262.0M)	(121.0M)	(158.0M)	(5.0M)

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