SUS Co.,Ltd. (6554.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	15.3B	15.0B	13.2B	11.5B	10.5B
Cost of Revenue	2.8B	11.1B	9.9B	8.6B	7.7B
Gross Profit	1.1B	3.9B	3.3B	2.9B	2.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	740.0M	2.7B	2.5B	2.3B	2.0B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	740.0M	2.7B	2.5B	2.3B	2.0B
Cost and Expenses	14.1B	13.8B	12.4B	10.9B	9.7B
Operating Income (EBIT)	1.2B	1.2B	829.0M	608.0M	731.0M
Non-Operating
Interest Income	—	4.0M	—	—	27.0K
Interest Expense	—	—	—	1.0M	4.3M
Net Interest Income	—	4.0M	—	(1.0M)	(4.3M)
Other Non-Op Income/Expense	15.0M	46.0M	32.0M	16.0M	75.0M
Non-Operating Income (excl Interest)	—	42.0M	38.0M	19.0M	80.7M
EBT (Pre-Tax Income)	427.0M	1.3B	799.0M	623.0M	593.4M
Income Tax Expense	139.0M	355.0M	203.0M	162.0M	318.4M
Bottom Line
Net Income	946.0M	915.0M	602.0M	461.0M	316.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	946.0M	915.0M	602.0M	461.0M	316.0M
Per Share
Basic EPS	¥106	¥103	¥68	¥52	¥36
Diluted EPS	¥106	¥102	¥66	¥50	¥34
Revenue Per Share	¥1,700	¥1,695	¥1,483	¥1,291	¥1,184
Shares
Basic Shares Outstanding	9.0M	8.9M	8.9M	8.9M	8.8M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.3B	925.0M	669.0M	811.3M
D&A	—	85.0M	96.0M	61.0M	80.3M
EBIT	1.2B	1.2B	829.0M	608.0M	731.0M

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