DM Solutions Co.,Ltd (6549.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	25.6B	25.6B	21.2B	18.2B	17.9B
Cost of Revenue	4.4B	21.6B	17.8B	15.0B	14.9B
Gross Profit	828.3M	4.0B	3.3B	3.2B	3.0B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	727.9M	3.0B	2.7B	2.6B	2.5B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	727.9M	3.0B	2.7B	2.6B	2.5B
Cost and Expenses	24.6B	24.6B	20.5B	17.6B	17.4B
Operating Income (EBIT)	938.0M	938.0M	678.0M	568.0M	462.0M
Non-Operating
Interest Income	6.0K	2.8M	724.0K	138.0K	98.0K
Interest Expense	4.9M	19.6M	18.7M	11.6M	5.1M
Net Interest Income	(4.9M)	(16.8M)	(18.0M)	(11.5M)	(5.0M)
Other Non-Op Income/Expense	6.5M	28.9M	6.9M	6.7M	14.9M
Non-Operating Income (excl Interest)	12.0M	46.6M	25.4M	20.0M	22.4M
EBT (Pre-Tax Income)	106.9M	924.1M	685.7M	575.1M	450.7M
Income Tax Expense	34.7M	283.4M	189.6M	172.9M	135.6M
Bottom Line
Net Income	640.0M	640.0M	496.0M	402.0M	315.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	640.0M	640.0M	496.0M	402.0M	315.0M
Per Share
Basic EPS	¥232	¥232	¥178	¥145	¥114
Diluted EPS	¥232	¥232	¥172	¥142	¥112
Revenue Per Share	¥9,255	¥9,255	¥7,578	¥6,512	¥6,449
Shares
Basic Shares Outstanding	2.8M	2.8M	2.8M	2.8M	2.8M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.3B	893.1M	696.0M	585.4M
D&A	—	312.4M	215.1M	128.0M	123.4M
EBIT	938.0M	938.0M	678.0M	568.0M	462.0M

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