6548.T
TABIKOBO Co.Ltd.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 120.00
+0.84%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 4.7B | 3.7B | 3.3B | 1.3B | 1.0B |
| Cost of Revenue | 1.3B | 2.8B | 2.4B | 863.0M | 825.4M |
| Gross Profit | 362.1M | 909.2M | 907.4M | 399.1M | 211.8M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 289.4M | 1.0B | 1.3B | 1.3B | 1.7B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 289.4M | 1.0B | 1.3B | 1.3B | 1.7B |
| Cost and Expenses | 4.8B | 3.8B | 3.7B | 2.1B | 2.5B |
| Operating Income (EBIT) | (60.0M) | (111.0M) | (351.0M) | (888.0M) | (1.5B) |
| Non-Operating | |||||
| Interest Income | 2.5M | 2.1M | 764.0K | 501.0K | 864.0K |
| Interest Expense | 1.1M | 4.5M | 21.0M | 36.5M | 55.4M |
| Net Interest Income | 1.4M | (2.4M) | (20.3M) | (36.0M) | (54.6M) |
| Other Non-Op Income/Expense | 2.9M | 3.2M | (39.0M) | 9.8M | 118.6M |
| Non-Operating Income (excl Interest) | 2.3M | 9.2M | 14.7M | 53.2M | 189.4M |
| EBT (Pre-Tax Income) | 92.2M | (757.9M) | (342.2M) | (1.0B) | (2.0B) |
| Income Tax Expense | 491.0K | 6.9M | 10.2M | 7.6M | 10.2M |
| Bottom Line | |||||
| Net Income | (381.0M) | (767.0M) | (353.0M) | (1.0B) | (2.0B) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (381.0M) | (767.0M) | (353.0M) | (1.0B) | (2.0B) |
| Per Share | |||||
| Basic EPS | (¥19) | (¥39) | (¥23) | (¥149) | (¥348) |
| Diluted EPS | (¥19) | — | (¥23) | — | — |
| Revenue Per Share | ¥238 | ¥188 | ¥221 | ¥186 | ¥183 |
| Shares | |||||
| Basic Shares Outstanding | 19.8M | 19.8M | 15.1M | 6.8M | 5.7M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | (111.0M) | (350.2M) | (887.2M) | (1.3B) |
| D&A | — | 42.0K | 838.0K | 832.0K | 161.5M |
| EBIT | (60.0M) | (111.0M) | (351.0M) | (888.0M) | (1.5B) |
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