MIDAC HOLDINGS CO.,LTD. (6564.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	11.4B	11.8B	10.9B	9.5B	7.8B
Cost of Revenue	923.1M	4.4B	4.1B	3.7B	3.1B
Gross Profit	1.8B	7.4B	6.8B	5.9B	4.6B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	629.8M	2.7B	2.3B	2.3B	1.9B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	629.8M	2.7B	2.3B	2.3B	1.9B
Cost and Expenses	6.8B	7.1B	6.4B	6.0B	5.0B
Operating Income (EBIT)	4.6B	4.7B	4.5B	3.5B	2.8B
Non-Operating
Interest Income	1.0M	19.9M	5.2M	1.8M	408.0K
Interest Expense	32.8M	154.1M	115.0M	88.4M	80.3M
Net Interest Income	(31.8M)	(134.2M)	(109.8M)	(86.6M)	(79.9M)
Other Non-Op Income/Expense	(34.4M)	(73.9M)	(84.1M)	(160.8M)	(63.0M)
Non-Operating Income (excl Interest)	4.7M	87.4M	54.3M	35.7M	33.2M
EBT (Pre-Tax Income)	1.1B	4.6B	4.5B	3.4B	2.7B
Income Tax Expense	418.9M	1.8B	1.6B	1.5B	1.0B
Bottom Line
Net Income	2.8B	2.9B	2.9B	1.9B	1.7B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	2.8B	2.9B	2.9B	1.9B	1.7B
Per Share
Basic EPS	¥103	¥104	¥104	¥69	¥61
Diluted EPS	¥103	¥104	¥104	¥69	¥61
Revenue Per Share	¥412	¥428	¥394	¥345	¥282
Shares
Basic Shares Outstanding	27.7M	27.7M	27.7M	27.6M	27.6M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	5.5B	5.2B	4.2B	3.3B
D&A	—	813.8M	711.6M	674.8M	564.2M
EBIT	4.6B	4.7B	4.5B	3.5B	2.8B

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 Mar 1, 2026