JAIC Co.,Ltd. (7073.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	4.5B	4.5B	4.2B	3.7B	3.2B
Cost of Revenue	152.4M	748.5M	581.9M	361.0M	204.8M
Gross Profit	823.9M	3.7B	3.6B	3.3B	3.0B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	908.7M	3.5B	3.4B	3.3B	2.8B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	908.7M	3.5B	3.4B	3.3B	2.8B
Cost and Expenses	4.3B	4.3B	4.0B	3.6B	3.0B
Operating Income (EBIT)	203.0M	203.0M	238.0M	52.0M	214.0M
Non-Operating
Interest Income	628.0K	2.4M	504.0K	179.0K	406.0K
Interest Expense	3.1M	16.6M	10.4M	8.5M	6.5M
Net Interest Income	(2.5M)	(14.2M)	(9.9M)	(8.3M)	(6.1M)
Other Non-Op Income/Expense	(5.2M)	(9.7M)	(2.5M)	6.3M	9.7M
Non-Operating Income (excl Interest)	2.0M	5.5M	7.4M	15.4M	15.9M
EBT (Pre-Tax Income)	(90.0M)	206.8M	230.6M	60.5M	225.2M
Income Tax Expense	(3.2M)	76.7M	92.8M	54.5M	86.6M
Bottom Line
Net Income	130.0M	130.0M	137.0M	5.0M	140.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	130.0M	130.0M	137.0M	5.0M	140.0M
Per Share
Basic EPS	¥141	¥141	¥149	¥6	¥155
Diluted EPS	¥141	¥141	¥143	¥6	¥147
Revenue Per Share	¥4,839	¥4,839	¥4,537	¥4,002	¥3,538
Shares
Basic Shares Outstanding	924774	924774	923599	918403	906155
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	289.2M	320.4M	148.0M	292.8M
D&A	—	86.2M	82.4M	96.0M	78.8M
EBIT	203.0M	203.0M	238.0M	52.0M	214.0M

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 Jan 1, 2026