6454.T
MAX CO.,LTD.
プライム · 機械 · 機械 · JP
JPY 1,871.00
+3.83%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 99.6B | 99.6B | 91.8B | 86.6B | 84.3B |
| Cost of Revenue | 11.9B | 50.5B | 47.9B | 46.8B | 48.2B |
| Gross Profit | 12.3B | 49.1B | 43.9B | 39.9B | 36.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 7.4B | 31.5B | 29.4B | 27.3B | 26.2B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 7.4B | 31.5B | 29.4B | 27.3B | 26.2B |
| Cost and Expenses | 82.0B | 82.0B | 77.4B | 74.0B | 74.4B |
| Operating Income (EBIT) | 17.6B | 17.6B | 14.5B | 12.6B | 9.9B |
| Non-Operating | |||||
| Interest Income | 130.0M | 419.0M | 299.0M | 192.0M | 80.0M |
| Interest Expense | 6.0M | 25.0M | 25.0M | 35.0M | 41.0M |
| Net Interest Income | 124.0M | 394.0M | 274.0M | 157.0M | 39.0M |
| Other Non-Op Income/Expense | 74.0M | 811.0M | 341.0M | 1.1B | 585.0M |
| Non-Operating Income (excl Interest) | 128.0M | 565.0M | 438.0M | 1.0B | 589.0M |
| EBT (Pre-Tax Income) | 5.0B | 18.5B | 15.2B | 13.7B | 10.3B |
| Income Tax Expense | 1.4B | 4.6B | 4.0B | 3.3B | 2.7B |
| Bottom Line | |||||
| Net Income | 13.9B | 13.9B | 11.2B | 10.4B | 7.6B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 13.9B | 13.9B | 11.2B | 10.4B | 7.6B |
| Per Share | |||||
| Basic EPS | ¥255 | ¥77 | ¥242 | ¥223 | ¥161 |
| Diluted EPS | ¥255 | ¥77 | ¥242 | — | — |
| Revenue Per Share | ¥549 | ¥549 | ¥1,978 | ¥1,848 | ¥1,782 |
| Shares | |||||
| Basic Shares Outstanding | 181.5M | 181.5M | 46.4M | 46.9M | 47.3M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | 5.7B | 21.0B | 17.8B | 15.7B | 12.9B |
| D&A | 844.0M | 3.4B | 3.3B | 3.1B | 3.0B |
| EBIT | 17.6B | 17.6B | 14.5B | 12.6B | 9.9B |
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