7095.T
Macbee Planet,Inc.
プライム · サービス業 · 情報通信・サービスその他 · JP
JPY 1,240.00
+0.00%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 52.1B | 51.7B | 39.4B | 19.6B | 14.4B |
| Cost of Revenue | 10.7B | 42.4B | 31.5B | 15.5B | 11.8B |
| Gross Profit | 2.1B | 9.2B | 8.0B | 4.1B | 2.6B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.3B | 4.0B | 4.3B | 1.9B | 1.4B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | 25.0M | — | — | — |
| Total Operating Expenses | 1.3B | 4.1B | 4.3B | 1.9B | 1.4B |
| Cost and Expenses | 47.7B | 46.5B | 35.7B | 17.4B | 13.2B |
| Operating Income (EBIT) | 4.4B | 5.2B | 3.7B | 2.2B | 1.2B |
| Non-Operating | |||||
| Interest Income | — | 22.0M | 21.0M | 44.0K | 20.0K |
| Interest Expense | 11.0M | 121.0M | 28.0M | 12.1M | 4.3M |
| Net Interest Income | (11.0M) | (99.0M) | (7.0M) | (12.0M) | (4.3M) |
| Other Non-Op Income/Expense | 1.0M | 1.0M | (2.0M) | (54.3M) | (4.2M) |
| Non-Operating Income (excl Interest) | — | — | 30.0M | 10.4M | 82.0K |
| EBT (Pre-Tax Income) | 744.0M | 5.1B | 3.6B | 2.2B | 1.2B |
| Income Tax Expense | 237.0M | 1.6B | 1.3B | 609.7M | 456.3M |
| Bottom Line | |||||
| Net Income | 3.2B | 3.4B | 2.3B | 1.6B | 760.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 3.2B | 3.4B | 2.3B | 1.6B | 760.0M |
| Per Share | |||||
| Basic EPS | ¥227 | ¥243 | ¥159 | ¥482 | ¥236 |
| Diluted EPS | ¥227 | — | ¥156 | ¥464 | ¥226 |
| Revenue Per Share | ¥3,754 | ¥3,653 | ¥2,740 | ¥6,027 | ¥4,473 |
| Shares | |||||
| Basic Shares Outstanding | 13.9M | 14.1M | 14.4M | 3.3M | 3.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | 828.0M | 5.5B | 3.7B | 2.2B | 1.3B |
| D&A | 74.0M | 282.0M | 48.0M | 33.9M | 28.4M |
| EBIT | 4.4B | 5.2B | 3.7B | 2.2B | 1.2B |
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