7078.T
INCLUSIVE Holdings Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 347.00
−0.57%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 4.5B | 4.6B | 4.9B | 5.4B | 4.8B |
| Cost of Revenue | 691.9M | 2.9B | 3.0B | 3.1B | 2.9B |
| Gross Profit | 344.1M | 1.7B | 1.9B | 2.2B | 1.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 532.2M | 2.1B | 2.3B | 2.3B | 2.3B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 532.2M | 2.1B | 2.3B | 2.3B | 2.3B |
| Cost and Expenses | 5.0B | 5.0B | 5.3B | 5.5B | 5.2B |
| Operating Income (EBIT) | (527.0M) | (417.0M) | (366.0M) | (94.0M) | (354.0M) |
| Non-Operating | |||||
| Interest Income | — | 4.1M | — | — | — |
| Interest Expense | 1.4M | 7.0M | 7.0M | 7.7M | 7.2M |
| Net Interest Income | — | (2.8M) | — | — | — |
| Other Non-Op Income/Expense | (2.4M) | (11.0M) | 12.8M | (8.1M) | 7.2M |
| Non-Operating Income (excl Interest) | 711.0K | 13.8M | 6.8M | 3.7M | 3.9M |
| EBT (Pre-Tax Income) | (190.5M) | (255.1M) | (1.4B) | 383.4M | (808.5M) |
| Income Tax Expense | (11.6M) | (29.7M) | (64.4M) | 66.4M | 100.2M |
| Bottom Line | |||||
| Net Income | (1.2B) | (174.0M) | (1.1B) | 314.0M | (871.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (1.2B) | (174.0M) | (1.1B) | 314.0M | (871.0M) |
| Per Share | |||||
| Basic EPS | (¥120) | (¥17) | (¥107) | ¥31 | (¥89) |
| Diluted EPS | (¥120) | (¥17) | — | ¥31 | — |
| Revenue Per Share | ¥448 | ¥454 | ¥488 | ¥536 | ¥492 |
| Shares | |||||
| Basic Shares Outstanding | 10.1M | 10.1M | 10.0M | 10.0M | 9.8M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | (360.2M) | (228.9M) | 48.0M | (222.6M) |
| D&A | — | 56.8M | 137.1M | 142.0M | 131.4M |
| EBIT | (527.0M) | (417.0M) | (366.0M) | (94.0M) | (354.0M) |
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