Grandy House Corporation (8999.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	52.7B	53.0B	54.0B	51.5B	55.2B
Cost of Revenue	10.8B	45.1B	46.6B	43.9B	45.4B
Gross Profit	1.8B	7.8B	7.3B	7.6B	9.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.5B	6.0B	6.1B	6.4B	6.4B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.5B	6.0B	6.1B	6.4B	6.4B
Cost and Expenses	51.1B	51.1B	52.7B	50.3B	51.9B
Operating Income (EBIT)	1.6B	1.9B	1.2B	1.2B	3.3B
Non-Operating
Interest Income	14.0K	17.9M	4.8M	127.0K	122.0K
Interest Expense	98.1M	424.0M	380.1M	367.2M	269.3M
Net Interest Income	(98.1M)	(406.1M)	(375.3M)	(367.1M)	(269.2M)
Other Non-Op Income/Expense	(80.3M)	(407.4M)	(293.8M)	(297.8M)	(225.5M)
Non-Operating Income (excl Interest)	33.0M	67.5M	138.0M	121.8M	82.0M
EBT (Pre-Tax Income)	206.3M	1.5B	765.2M	869.8M	3.2B
Income Tax Expense	86.5M	552.7M	279.0M	453.0M	1.0B
Bottom Line
Net Income	764.0M	916.0M	486.0M	416.0M	2.2B
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	764.0M	916.0M	486.0M	416.0M	2.2B
Per Share
Basic EPS	¥27	¥32	¥17	¥15	¥75
Diluted EPS	¥27	¥32	¥17	¥14	¥74
Revenue Per Share	¥1,827	¥1,834	¥1,888	¥1,798	¥1,896
Shares
Basic Shares Outstanding	28.9M	28.9M	28.6M	28.7M	29.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.3B	1.5B	1.5B	3.6B
D&A	—	392.2M	307.5M	304.0M	294.5M
EBIT	1.6B	1.9B	1.2B	1.2B	3.3B

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