EXEDY Corporation (7278.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	303.9B	303.9B	309.6B	308.3B	285.6B
Cost of Revenue	57.9B	241.2B	250.1B	254.5B	240.9B
Gross Profit	14.0B	62.8B	59.4B	53.9B	44.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	9.2B	38.8B	36.5B	37.4B	32.9B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	87.0M	2.9B	5.0B	33.2B	5.5B
Total Operating Expenses	9.3B	41.7B	41.5B	70.6B	38.4B
Cost and Expenses	281.7B	281.7B	287.7B	323.8B	276.9B
Operating Income (EBIT)	22.2B	22.2B	21.8B	(15.4B)	8.8B
Non-Operating
Interest Income	142.0M	2.6B	579.0M	3.3B	2.1B
Interest Expense	961.0M	975.0M	1.4B	1.2B	1.1B
Net Interest Income	(819.0M)	1.6B	(853.0M)	2.1B	1.1B
Other Non-Op Income/Expense	242.0M	1.2B	3.9B	1.3B	2.4B
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	4.2B	23.6B	20.4B	(13.3B)	9.9B
Income Tax Expense	1.1B	8.0B	6.4B	(4.2B)	4.7B
Bottom Line
Net Income	13.7B	13.7B	12.7B	(10.0B)	4.6B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	15.6B	15.6B	14.0B	(9.1B)	5.2B
Per Share
Basic EPS	¥374	¥374	¥304	(¥213)	¥98
Diluted EPS	¥374	¥374	—	—	—
Revenue Per Share	¥8,316	¥8,316	¥7,388	¥6,566	¥6,084
Shares
Basic Shares Outstanding	36.5M	36.5M	41.9M	47.0M	46.9M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	8.3B	35.7B	36.2B	3.8B	28.7B
D&A	3.4B	13.5B	14.3B	19.3B	19.9B
EBIT	22.2B	22.2B	21.8B	(15.4B)	8.8B

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