JPY 1,426.00
+3.86%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | — | — | — | — | 30.3B |
| Cost of Revenue | — | — | — | — | — |
| Gross Profit | — | — | — | — | — |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | — | — | — | — |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 529.0M | 529.0M | 431.0M | 547.0M | — |
| Total Operating Expenses | 529.0M | 529.0M | 431.0M | 547.0M | — |
| Cost and Expenses | — | — | — | — | 35.4B |
| Operating Income (EBIT) | 11.4B | 11.4B | 9.2B | 8.3B | (5.2B) |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 17.0M | 17.0M | 13.0M | 2.0M | — |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | 63.0M | 63.0M | 82.0M | 22.0M | — |
| Non-Operating Income (excl Interest) | — | — | — | — | — |
| EBT (Pre-Tax Income) | 11.4B | 11.4B | 9.2B | 8.3B | (5.2B) |
| Income Tax Expense | 3.3B | 3.3B | 3.2B | 2.5B | 4.0M |
| Bottom Line | |||||
| Net Income | 8.0B | 8.0B | 6.0B | 5.7B | (5.2B) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 8.0B | 8.0B | 6.0B | 5.7B | (5.2B) |
| Per Share | |||||
| Basic EPS | ¥100 | ¥100 | ¥75 | ¥76 | (¥74) |
| Diluted EPS | ¥100 | ¥100 | — | — | — |
| Revenue Per Share | — | — | — | — | ¥434 |
| Shares | |||||
| Basic Shares Outstanding | 80.3M | 80.3M | 80.3M | 75.5M | 69.7M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | 6.9B | 12.5B | 10.1B | 8.9B | (4.8B) |
| D&A | 1.1B | 1.1B | 948.0M | 631.0M | 392.0M |
| EBIT | 11.4B | 11.4B | 9.2B | 8.3B | (5.2B) |
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 Mar 1, 2026