Miahelsa Holdings Corporation (7129.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	24.5B	24.9B	23.8B	22.7B	22.2B
Cost of Revenue	5.5B	22.2B	21.4B	20.6B	20.2B
Gross Profit	511.4M	2.7B	2.4B	2.2B	2.0B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	457.7M	1.8B	1.8B	1.8B	1.8B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	457.7M	1.8B	1.8B	1.8B	1.8B
Cost and Expenses	23.8B	24.0B	23.2B	22.3B	22.1B
Operating Income (EBIT)	694.0M	824.0M	641.0M	395.0M	191.0M
Non-Operating
Interest Income	3.0K	3.9M	1.0M	68.0K	75.0K
Interest Expense	11.0M	44.7M	37.4M	30.6M	34.8M
Net Interest Income	(11.0M)	(40.9M)	(36.3M)	(30.6M)	(34.7M)
Other Non-Op Income/Expense	(1.5M)	3.6M	3.5M	(21.1M)	(21.8M)
Non-Operating Income (excl Interest)	24.5M	108.8M	103.8M	99.3M	103.2M
EBT (Pre-Tax Income)	53.8M	437.2M	486.2M	63.6M	347.9M
Income Tax Expense	7.1M	236.3M	186.3M	58.0M	138.3M
Bottom Line
Net Income	50.0M	200.0M	299.0M	5.0M	209.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	50.0M	200.0M	299.0M	5.0M	209.0M
Per Share
Basic EPS	¥20	¥72	¥114	¥2	¥84
Diluted EPS	¥20	¥72	¥113	¥2	¥84
Revenue Per Share	¥8,775	¥8,888	¥9,053	¥9,077	¥8,940
Shares
Basic Shares Outstanding	2.8M	2.8M	2.6M	2.5M	2.5M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.4B	1.2B	985.6M	770.1M
D&A	—	548.2M	564.1M	590.6M	579.1M
EBIT	694.0M	824.0M	641.0M	395.0M	191.0M

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