MAMIYA-OP CO.,LTD (7991.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	20.9B	20.9B	33.7B	27.4B	15.9B
Cost of Revenue	5.3B	15.1B	23.2B	18.8B	11.0B
Gross Profit	2.5B	5.8B	10.5B	8.6B	4.9B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.0B	4.0B	4.1B	3.7B	3.0B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.0B	4.0B	4.1B	3.7B	3.0B
Cost and Expenses	19.0B	19.0B	27.3B	22.6B	14.0B
Operating Income (EBIT)	1.9B	1.9B	6.4B	4.8B	1.9B
Non-Operating
Interest Income	9.6M	80.6M	48.4M	25.0M	11.4M
Interest Expense	25.9M	107.3M	78.1M	58.7M	49.1M
Net Interest Income	(16.3M)	(26.7M)	(29.7M)	(33.7M)	(37.7M)
Other Non-Op Income/Expense	(13.5M)	504.9M	390.9M	650.1M	270.0M
Non-Operating Income (excl Interest)	142.3M	562.4M	466.6M	699.7M	404.5M
EBT (Pre-Tax Income)	1.5B	2.3B	6.5B	5.4B	2.3B
Income Tax Expense	435.3M	618.3M	1.8B	1.6B	280.9M
Bottom Line
Net Income	1.7B	1.7B	4.7B	3.9B	2.0B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.7B	1.7B	4.7B	3.9B	2.0B
Per Share
Basic EPS	¥166	¥166	¥458	¥433	¥229
Diluted EPS	¥166	¥166	¥455	¥430	¥227
Revenue Per Share	¥2,023	¥2,023	¥3,274	¥3,077	¥1,830
Shares
Basic Shares Outstanding	10.3M	10.3M	10.3M	8.9M	8.7M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.2B	6.8B	5.1B	2.1B
D&A	—	335.1M	385.6M	305.3M	254.9M
EBIT	1.9B	1.9B	6.4B	4.8B	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 Mar 1, 2026