8203.T
MrMax Holdings Ltd.
プライム · 小売業 · 小売 · JP
JPY 777.00
−0.13%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 147.7B | 147.7B | 136.6B | 129.6B | 126.9B |
| Cost of Revenue | 25.9B | — | — | — | — |
| Gross Profit | 7.5B | 31.1B | 28.8B | 26.9B | 27.7B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 7.6B | 32.2B | 30.2B | 29.0B | 27.9B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 7.6B | 32.2B | 30.2B | 29.0B | 27.9B |
| Cost and Expenses | 143.2B | 143.2B | 132.7B | 126.5B | 122.3B |
| Operating Income (EBIT) | 4.4B | 4.4B | 3.8B | 3.0B | 4.6B |
| Non-Operating | |||||
| Interest Income | 4.0M | 21.0M | 21.0M | 23.0M | 27.0M |
| Interest Expense | 32.0M | 162.0M | 124.0M | 140.0M | 168.0M |
| Net Interest Income | (28.0M) | (141.0M) | (103.0M) | (117.0M) | (141.0M) |
| Other Non-Op Income/Expense | 49.0M | 54.0M | (41.0M) | (113.0M) | (108.0M) |
| Non-Operating Income (excl Interest) | 89.0M | 318.0M | 134.0M | 93.0M | 80.0M |
| EBT (Pre-Tax Income) | 1.2B | 4.0B | 3.7B | 2.8B | 4.4B |
| Income Tax Expense | 394.0M | 1.3B | 1.2B | 399.0M | 956.0M |
| Bottom Line | |||||
| Net Income | 2.7B | 2.7B | 2.5B | 2.4B | 3.4B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 2.7B | 2.7B | 2.5B | 2.4B | 3.4B |
| Per Share | |||||
| Basic EPS | ¥82 | ¥81 | ¥74 | ¥74 | ¥103 |
| Diluted EPS | ¥82 | ¥81 | — | — | — |
| Revenue Per Share | ¥4,433 | ¥4,433 | ¥4,104 | ¥3,898 | ¥3,821 |
| Shares | |||||
| Basic Shares Outstanding | 33.3M | 33.3M | 33.3M | 33.2M | 33.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 7.5B | 6.5B | 5.6B | 7.0B |
| D&A | — | 3.0B | 2.7B | 2.6B | 2.4B |
| EBIT | 4.4B | 4.4B | 3.8B | 3.0B | 4.6B |
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