KOYOSHA INC. (7946.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	4.8B	4.8B	4.7B	4.5B	4.3B
Cost of Revenue	828.6M	3.8B	3.7B	3.5B	3.4B
Gross Profit	231.7M	1.1B	1.0B	981.8M	875.0M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	241.2M	967.7M	953.5M	910.2M	847.3M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	241.2M	967.7M	953.5M	910.2M	847.3M
Cost and Expenses	4.8B	4.7B	4.7B	4.4B	4.3B
Operating Income (EBIT)	67.0M	102.0M	60.0M	71.0M	27.0M
Non-Operating
Interest Income	173.0K	2.8M	1.1M	18.0K	35.0K
Interest Expense	787.0K	3.0M	1.8M	2.2M	2.7M
Net Interest Income	(614.0K)	(163.0K)	(713.0K)	(2.2M)	(2.6M)
Other Non-Op Income/Expense	8.1M	36.4M	43.5M	37.4M	62.2M
Non-Operating Income (excl Interest)	9.3M	40.9M	48.5M	41.7M	69.3M
EBT (Pre-Tax Income)	(1.3M)	140.7M	103.9M	185.2M	84.7M
Income Tax Expense	2.7M	56.6M	43.2M	38.7M	26.3M
Bottom Line
Net Income	59.0M	84.0M	60.0M	146.0M	58.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	59.0M	84.0M	60.0M	146.0M	58.0M
Per Share
Basic EPS	¥106	¥32	¥90	¥215	¥85
Diluted EPS	¥106	¥32	—	—	—
Revenue Per Share	¥9,124	¥1,833	¥6,989	¥6,587	¥6,285
Shares
Basic Shares Outstanding	530041	2.6M	676210	682276	684378
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	233.1M	219.9M	206.7M	161.2M
D&A	—	131.1M	159.9M	135.7M	134.2M
EBIT	67.0M	102.0M	60.0M	71.0M	27.0M

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 Mar 1, 2026