6535.T
i-mobile Co.,Ltd.
プライム · サービス業 · 情報通信・サービスその他 · JP
JPY 514.00
−0.96%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 27.3B | 21.5B | 18.7B | 16.4B | 13.9B |
| Cost of Revenue | 23.0M | 28.0M | 32.0M | 25.0M | 14.0M |
| Gross Profit | 10.1B | 21.5B | 18.7B | 16.4B | 13.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 10.1B | 17.4B | 15.2B | 12.9B | 10.1B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 10.1B | 17.4B | 15.2B | 12.9B | 10.1B |
| Cost and Expenses | 24.2B | 17.4B | 15.2B | 12.9B | 10.1B |
| Operating Income (EBIT) | 3.1B | 4.1B | 3.5B | 3.5B | 3.8B |
| Non-Operating | |||||
| Interest Income | 17.0M | 17.0M | — | — | — |
| Interest Expense | — | — | — | — | — |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | 34.0M | (64.0M) | (90.0M) | (91.0M) | 46.0M |
| Non-Operating Income (excl Interest) | 17.0M | 2.0M | 25.0M | 23.0M | 98.0M |
| EBT (Pre-Tax Income) | 46.0M | 4.1B | 3.4B | 3.4B | 3.8B |
| Income Tax Expense | 3.0M | 1.2B | 1.0B | 1.0B | 1.2B |
| Bottom Line | |||||
| Net Income | 2.3B | 3.0B | 2.4B | 2.4B | 2.7B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 2.3B | 3.0B | 2.4B | 2.4B | 2.7B |
| Per Share | |||||
| Basic EPS | ¥40 | ¥51 | ¥42 | ¥120 | ¥125 |
| Diluted EPS | ¥40 | ¥51 | ¥42 | ¥119 | ¥125 |
| Revenue Per Share | ¥486 | ¥374 | ¥326 | ¥818 | ¥650 |
| Shares | |||||
| Basic Shares Outstanding | 56.1M | 57.5M | 57.5M | 20.1M | 21.4M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 4.4B | 3.7B | 3.6B | 3.9B |
| D&A | — | 225.0M | 180.0M | 111.0M | 95.0M |
| EBIT | 3.1B | 4.1B | 3.5B | 3.5B | 3.8B |
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 Jan 1, 2026