HAMAYUU CO.,LTD. (7682.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	6.2B	6.1B	5.8B	5.3B	4.5B
Cost of Revenue	385.1M	1.6B	1.5B	1.4B	1.1B
Gross Profit	1.2B	4.5B	4.2B	3.9B	3.4B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.1B	4.3B	4.0B	3.8B	3.6B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.1B	4.3B	4.0B	3.8B	3.6B
Cost and Expenses	6.0B	5.9B	5.6B	5.2B	4.7B
Operating Income (EBIT)	195.0M	189.0M	219.0M	121.0M	(165.0M)
Non-Operating
Interest Income	639.0K	649.0K	345.0K	373.0K	400.0K
Interest Expense	4.0M	13.3M	10.0M	10.1M	5.2M
Net Interest Income	(3.3M)	(12.6M)	(9.6M)	(9.7M)	(4.8M)
Other Non-Op Income/Expense	942.0K	3.0M	5.3M	1.0M	392.3M
Non-Operating Income (excl Interest)	13.2M	53.8M	56.0M	44.5M	426.6M
EBT (Pre-Tax Income)	31.8M	148.8M	162.4M	(51.8M)	94.8M
Income Tax Expense	11.5M	67.6M	45.8M	10.7M	75.3M
Bottom Line
Net Income	91.0M	81.0M	116.0M	(62.0M)	19.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	91.0M	81.0M	116.0M	(62.0M)	19.0M
Per Share
Basic EPS	¥42	¥38	¥54	(¥29)	¥18
Diluted EPS	¥42	—	—	—	—
Revenue Per Share	¥2,845	¥2,819	¥2,678	¥2,448	¥4,232
Shares
Basic Shares Outstanding	2.2M	2.2M	2.2M	2.2M	1.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	389.2M	398.9M	285.8M	16.9M
D&A	—	200.2M	179.9M	164.8M	181.9M
EBIT	195.0M	189.0M	219.0M	121.0M	(165.0M)

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 Jan 1, 2026