NAKAMOTO PACKS CO.,LTD. (7811.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	49.6B	49.6B	49.1B	44.4B	43.1B
Cost of Revenue	10.1B	—	40.5B	37.7B	36.6B
Gross Profit	2.2B	—	8.6B	6.6B	6.5B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.5B	—	5.7B	4.8B	4.6B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.5B	—	5.7B	4.8B	4.6B
Cost and Expenses	46.7B	46.7B	46.3B	42.5B	41.2B
Operating Income (EBIT)	3.0B	3.0B	2.9B	1.8B	1.9B
Non-Operating
Interest Income	4.0M	—	12.8M	11.3M	8.4M
Interest Expense	18.1M	—	72.2M	60.1M	65.8M
Net Interest Income	(14.1M)	—	(59.4M)	(48.9M)	(57.4M)
Other Non-Op Income/Expense	(54.1M)	—	37.3M	526.4M	313.5M
Non-Operating Income (excl Interest)	45.0M	—	337.2M	662.1M	421.6M
EBT (Pre-Tax Income)	845.8M	—	2.8B	1.7B	2.1B
Income Tax Expense	279.8M	—	771.2M	630.8M	720.5M
Bottom Line
Net Income	2.2B	2.2B	2.0B	1.1B	1.3B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	2.2B	2.2B	2.0B	1.1B	1.3B
Per Share
Basic EPS	¥244	¥245	¥225	¥128	¥157
Diluted EPS	¥244	¥245	—	—	—
Revenue Per Share	¥5,591	¥5,591	¥5,509	¥5,389	¥5,277
Shares
Basic Shares Outstanding	8.9M	8.9M	8.9M	8.2M	8.2M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	—	4.2B	3.1B	3.2B
D&A	—	—	1.3B	1.3B	1.3B
EBIT	3.0B	3.0B	2.9B	1.8B	1.9B

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 Feb 1, 2026