7821.T
MAEDA KOSEN CO.,LTD.
プライム · その他製品 · 情報通信・サービスその他 · JP
JPY 2,001.00
+0.70%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 69.5B | 64.1B | 55.8B | 50.2B | 36.9B |
| Cost of Revenue | 11.8B | 40.3B | 35.1B | 32.1B | 24.8B |
| Gross Profit | 6.9B | 23.8B | 20.7B | 18.1B | 12.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 3.5B | 11.8B | 10.0B | 9.6B | 7.8B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 3.5B | 11.8B | 10.0B | 9.6B | 7.8B |
| Cost and Expenses | 57.4B | 52.1B | 45.1B | 41.7B | 32.7B |
| Operating Income (EBIT) | 12.0B | 12.0B | 10.7B | 8.5B | 4.2B |
| Non-Operating | |||||
| Interest Income | 57.0M | 105.0M | 35.0M | 1.0M | 1.0M |
| Interest Expense | 18.0M | 92.0M | 163.0M | 150.0M | 77.0M |
| Net Interest Income | 39.0M | 13.0M | (128.0M) | (149.0M) | (76.0M) |
| Other Non-Op Income/Expense | 315.0M | 233.0M | 501.0M | 197.0M | 139.0M |
| Non-Operating Income (excl Interest) | 330.0M | 745.0M | 783.0M | 539.0M | 677.0M |
| EBT (Pre-Tax Income) | 3.7B | 12.9B | 11.2B | 7.6B | 4.7B |
| Income Tax Expense | 1.1B | 3.4B | 3.2B | 2.4B | 1.2B |
| Bottom Line | |||||
| Net Income | 10.0B | 9.5B | 8.0B | 5.3B | 3.5B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 10.0B | 9.5B | 8.0B | 5.3B | 3.5B |
| Per Share | |||||
| Basic EPS | ¥148 | ¥140 | ¥127 | ¥169 | ¥110 |
| Diluted EPS | ¥148 | ¥140 | ¥117 | ¥151 | ¥99 |
| Revenue Per Share | ¥1,035 | ¥945 | ¥891 | ¥1,618 | ¥1,170 |
| Shares | |||||
| Basic Shares Outstanding | 67.1M | 67.8M | 62.7M | 31.0M | 31.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 15.5B | 14.1B | 11.7B | 7.0B |
| D&A | — | 3.5B | 3.4B | 3.2B | 2.8B |
| EBIT | 12.0B | 12.0B | 10.7B | 8.5B | 4.2B |
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