7777.T
3-D Matrix,Ltd.
グロース · 精密機器 · 電機・精密 · JP
JPY 354.00
−1.12%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 9.2B | 6.9B | 4.6B | 2.3B | 1.5B |
| Cost of Revenue | 516.8M | 2.5B | 1.5B | 1.0B | 845.2M |
| Gross Profit | 1.7B | 4.4B | 3.1B | 1.3B | 660.8M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.5B | 5.1B | 4.6B | 4.0B | 2.7B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.5B | 5.1B | 4.6B | 4.0B | 2.7B |
| Cost and Expenses | 9.4B | 8.1B | 6.7B | 5.5B | 4.2B |
| Operating Income (EBIT) | (265.0M) | (1.2B) | (2.1B) | (3.2B) | (2.7B) |
| Non-Operating | |||||
| Interest Income | — | 598.0K | 53.0K | 101.0K | 1.2M |
| Interest Expense | 9.8M | 74.4M | 83.8M | 60.6M | 4.8M |
| Net Interest Income | (9.8M) | (73.8M) | (83.7M) | (60.5M) | (3.5M) |
| Other Non-Op Income/Expense | 929.4M | (1.3B) | 2.3B | 801.8M | 929.6M |
| Non-Operating Income (excl Interest) | 942.8M | 10.3M | 2.4B | 875.1M | 945.3M |
| EBT (Pre-Tax Income) | 918.6M | (2.5B) | (24.6M) | (2.4B) | (1.9B) |
| Income Tax Expense | 153.1M | 22.1M | 230.9M | 2.1M | 1.2M |
| Bottom Line | |||||
| Net Income | 5.0M | (2.5B) | (255.0M) | (2.4B) | (1.9B) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 5.0M | (2.5B) | (255.0M) | (2.4B) | (1.9B) |
| Per Share | |||||
| Basic EPS | (¥2) | (¥25) | (¥3) | (¥41) | (¥37) |
| Diluted EPS | (¥2) | — | — | — | — |
| Revenue Per Share | ¥80 | ¥70 | ¥63 | ¥38 | ¥30 |
| Shares | |||||
| Basic Shares Outstanding | 114.4M | 99.2M | 73.3M | 60.2M | 50.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | — | — | — | — |
| D&A | — | — | — | — | — |
| EBIT | (265.0M) | (1.2B) | (2.1B) | (3.2B) | (2.7B) |
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