ENDO MANUFACTURING CO.,LTD. (7841.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	18.6B	18.2B	17.4B	15.7B	14.6B
Cost of Revenue	4.3B	15.2B	13.9B	13.0B	10.9B
Gross Profit	738.4M	3.0B	3.5B	2.8B	3.7B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	506.1M	2.0B	1.9B	1.6B	1.9B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	506.1M	2.0B	1.9B	1.6B	1.9B
Cost and Expenses	17.6B	17.2B	15.9B	14.5B	12.7B
Operating Income (EBIT)	1.0B	1.0B	1.5B	1.2B	1.9B
Non-Operating
Interest Income	7.9M	47.4M	75.2M	59.7M	17.7M
Interest Expense	621.0K	4.7M	1.9M	2.0M	3.5M
Net Interest Income	7.3M	42.7M	73.3M	57.7M	14.2M
Other Non-Op Income/Expense	14.5M	120.9M	65.2M	(27.2M)	(22.2M)
Non-Operating Income (excl Interest)	30.1M	186.2M	140.6M	79.2M	219.1M
EBT (Pre-Tax Income)	246.8M	1.1B	1.6B	1.1B	1.8B
Income Tax Expense	137.3M	546.9M	493.6M	361.0M	1.0B
Bottom Line
Net Income	574.0M	600.0M	1.1B	762.0M	796.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	574.0M	600.0M	1.1B	762.0M	796.0M
Per Share
Basic EPS	¥65	¥68	¥128	¥87	¥91
Diluted EPS	¥65	—	—	—	—
Revenue Per Share	¥2,121	¥2,076	¥1,989	¥1,795	¥1,667
Shares
Basic Shares Outstanding	8.8M	8.8M	8.8M	8.8M	8.7M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.2B	2.7B	2.2B	2.8B
D&A	—	1.1B	1.2B	1.0B	989.5M
EBIT	1.0B	1.0B	1.5B	1.2B	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 Mar 1, 2026