JPY 2,125.00
+0.95%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 98.6B | 114.2B | 59.5B | 50.0B | 42.5B |
| Cost of Revenue | — | — | — | — | — |
| Gross Profit | — | — | — | — | — |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | — | — | — | — |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | — | — | — | — | — |
| Cost and Expenses | 86.3B | 100.2B | 48.2B | 40.1B | 36.2B |
| Operating Income (EBIT) | 12.3B | 14.0B | 11.3B | 9.9B | 6.4B |
| Non-Operating | |||||
| Interest Income | — | 4.0M | — | 251.0M | 247.0M |
| Interest Expense | — | — | — | — | — |
| Net Interest Income | — | 4.0M | — | 251.0M | 247.0M |
| Other Non-Op Income/Expense | 1.2B | 980.0M | 1.2B | 1.1B | 1.2B |
| Non-Operating Income (excl Interest) | 366.0M | 1.0B | 1.2B | 873.0M | 1.0B |
| EBT (Pre-Tax Income) | 13.5B | 15.0B | 14.3B | 11.0B | 8.3B |
| Income Tax Expense | 3.8B | 4.4B | 4.0B | 3.0B | 2.3B |
| Bottom Line | |||||
| Net Income | 9.7B | 10.6B | 10.4B | 8.0B | 6.0B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 9.7B | 10.6B | 10.4B | 8.0B | 6.0B |
| Per Share | |||||
| Basic EPS | ¥117 | ¥130 | ¥125 | ¥94 | ¥68 |
| Diluted EPS | ¥117 | ¥130 | — | — | — |
| Revenue Per Share | ¥1,203 | ¥1,396 | ¥714 | ¥586 | ¥483 |
| Shares | |||||
| Basic Shares Outstanding | 82.0M | 81.8M | 83.3M | 85.4M | 88.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 14.5B | 11.8B | 10.6B | 7.0B |
| D&A | — | 451.0M | 486.0M | 626.0M | 682.0M |
| EBIT | 12.3B | 14.0B | 11.3B | 9.9B | 6.4B |
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