7096.T
StemCell Institute
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 764.00
+0.66%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 2.8B | 2.8B | 2.7B | 2.5B | 2.1B |
| Cost of Revenue | 268.8M | 1.1B | 987.1M | 905.3M | 755.5M |
| Gross Profit | 432.2M | 1.7B | 1.7B | 1.6B | 1.3B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 366.9M | 1.5B | 1.3B | 1.2B | 1.0B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 366.9M | 1.5B | 1.3B | 1.2B | 1.0B |
| Cost and Expenses | 2.6B | 2.6B | 2.3B | 2.1B | 1.8B |
| Operating Income (EBIT) | 202.0M | 202.0M | 418.0M | 413.0M | 297.0M |
| Non-Operating | |||||
| Interest Income | 3.1M | 20.7M | 10.1M | 3.5M | 1.9M |
| Interest Expense | 1.4M | 5.4M | 1.2M | — | — |
| Net Interest Income | 1.7M | 15.2M | 8.9M | — | — |
| Other Non-Op Income/Expense | 1.7M | 14.8M | 10.3M | 3.5M | — |
| Non-Operating Income (excl Interest) | 584.0K | 1.9M | 3.4M | 4.6M | 936.0K |
| EBT (Pre-Tax Income) | 67.5M | 217.8M | 565.7M | 441.3M | 279.0M |
| Income Tax Expense | 24.3M | 86.8M | 179.9M | 130.3M | 80.9M |
| Bottom Line | |||||
| Net Income | 155.0M | 155.0M | 385.0M | 310.0M | 198.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 155.0M | 155.0M | 385.0M | 310.0M | 198.0M |
| Per Share | |||||
| Basic EPS | ¥15 | ¥15 | ¥38 | ¥30 | ¥19 |
| Diluted EPS | ¥15 | ¥15 | — | — | — |
| Revenue Per Share | ¥278 | ¥278 | ¥262 | ¥242 | ¥204 |
| Shares | |||||
| Basic Shares Outstanding | 10.1M | 10.1M | 10.2M | 10.2M | 10.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 358.8M | 546.3M | 533.6M | 401.9M |
| D&A | — | 156.8M | 128.3M | 120.6M | 104.9M |
| EBIT | 202.0M | 202.0M | 418.0M | 413.0M | 297.0M |
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