6513.T
Origin Company,Limited
スタンダード · 電気機器 · 電機・精密 · JP
JPY 1,304.00
+3.16%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 26.9B | 26.9B | 28.8B | 28.2B | 32.0B |
| Cost of Revenue | 4.8B | 21.3B | 22.1B | 21.6B | 24.6B |
| Gross Profit | 1.3B | 5.5B | 6.7B | 6.6B | 7.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.7B | 6.5B | 6.9B | 7.2B | 6.8B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.7B | 6.5B | 6.9B | 7.2B | 6.8B |
| Cost and Expenses | 27.8B | 27.8B | 29.0B | 28.8B | 31.5B |
| Operating Income (EBIT) | (943.0M) | (943.0M) | (246.0M) | (583.0M) | 574.0M |
| Non-Operating | |||||
| Interest Income | 9.0M | 31.0M | 51.0M | 57.0M | 68.0M |
| Interest Expense | 7.0M | 34.0M | 23.0M | 12.0M | 6.0M |
| Net Interest Income | 2.0M | (3.0M) | 28.0M | 45.0M | 62.0M |
| Other Non-Op Income/Expense | 145.0M | 559.0M | 456.0M | 626.0M | 887.0M |
| Non-Operating Income (excl Interest) | 194.0M | 684.0M | 572.0M | 739.0M | 920.0M |
| EBT (Pre-Tax Income) | (297.0M) | (767.0M) | 480.0M | (985.0M) | 1.3B |
| Income Tax Expense | 149.0M | 1.3B | 433.0M | 263.0M | 697.0M |
| Bottom Line | |||||
| Net Income | (2.2B) | (2.2B) | (83.0M) | (1.5B) | 365.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (2.2B) | (2.2B) | (83.0M) | (1.5B) | 365.0M |
| Per Share | |||||
| Basic EPS | (¥422) | (¥422) | (¥16) | (¥255) | ¥61 |
| Diluted EPS | (¥422) | (¥422) | — | — | — |
| Revenue Per Share | ¥5,113 | ¥5,113 | ¥5,331 | ¥4,898 | ¥5,320 |
| Shares | |||||
| Basic Shares Outstanding | 5.3M | 5.3M | 5.4M | 5.8M | 6.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 86.0M | 718.0M | 388.0M | 1.6B |
| D&A | — | 1.0B | 964.0M | 971.0M | 986.0M |
| EBIT | (943.0M) | (943.0M) | (246.0M) | (583.0M) | 574.0M |
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