HYUGA PRIMARY CARE Co.,Ltd. (7133.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	11.4B	12.0B	10.0B	8.3B	6.7B
Cost of Revenue	2.1B	9.7B	7.6B	6.4B	5.1B
Gross Profit	477.1M	2.2B	2.4B	1.9B	1.6B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	371.6M	1.4B	1.4B	1.2B	1.0B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	371.6M	1.4B	1.4B	1.2B	1.0B
Cost and Expenses	10.6B	11.2B	8.9B	7.6B	6.1B
Operating Income (EBIT)	787.0M	816.0M	1.1B	710.0M	530.0M
Non-Operating
Interest Income	844.0K	5.0M	3.8M	2.0M	7.0K
Interest Expense	11.7M	53.5M	38.4M	9.7M	2.0M
Net Interest Income	(10.8M)	(48.5M)	(34.5M)	(7.8M)	(2.0M)
Other Non-Op Income/Expense	(9.0M)	(40.8M)	(28.9M)	6.2M	27.5M
Non-Operating Income (excl Interest)	1.9M	8.0M	22.7M	14.1M	29.8M
EBT (Pre-Tax Income)	95.7M	680.3M	969.8M	654.8M	534.0M
Income Tax Expense	31.7M	178.4M	250.7M	213.8M	151.2M
Bottom Line
Net Income	571.0M	501.0M	719.0M	441.0M	382.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	571.0M	501.0M	719.0M	441.0M	382.0M
Per Share
Basic EPS	¥80	¥70	¥101	¥62	¥54
Diluted EPS	¥80	¥70	¥98	¥59	¥51
Revenue Per Share	¥1,603	¥1,680	¥1,404	¥1,166	¥937
Shares
Basic Shares Outstanding	7.1M	7.1M	7.1M	7.1M	7.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.2B	1.3B	883.7M	610.5M
D&A	—	351.5M	275.3M	173.7M	80.5M
EBIT	787.0M	816.0M	1.1B	710.0M	530.0M

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