9163.T
Nareru Group Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 2,349.00
+0.21%Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 24.5B | 24.2B | 21.6B | 18.0B |
| Cost of Revenue | 4.6B | 17.9B | 15.7B | 12.8B |
| Gross Profit | 1.6B | 6.2B | 5.9B | 5.2B |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 928.4M | 3.4B | 2.8B | 2.7B |
| General & Admin Expense | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — |
| Other Expenses | 56.0K | 48.0M | 763.0K | 16.1M |
| Total Operating Expenses | 928.5M | 3.4B | 2.8B | 2.7B |
| Cost and Expenses | 21.9B | 21.3B | 18.5B | 15.5B |
| Operating Income (EBIT) | 2.7B | 2.8B | 3.1B | 2.5B |
| Non-Operating | ||||
| Interest Income | — | 6.5M | 910.0K | 57.3M |
| Interest Expense | 19.2M | 75.2M | 52.3M | 50.5M |
| Net Interest Income | (19.2M) | (68.7M) | (51.4M) | 6.7M |
| Other Non-Op Income/Expense | 6.9M | 7.6M | 17.1M | 26.2M |
| Non-Operating Income (excl Interest) | — | — | — | — |
| EBT (Pre-Tax Income) | 704.8M | 2.8B | 3.1B | 2.5B |
| Income Tax Expense | 207.7M | 671.9M | 871.7M | 734.6M |
| Bottom Line | ||||
| Net Income | 1.9B | 2.1B | 2.2B | 1.7B |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | 1.9B | 2.1B | 2.2B | 1.7B |
| Per Share | ||||
| Basic EPS | ¥221 | ¥239 | ¥255 | ¥210 |
| Diluted EPS | ¥221 | ¥238 | ¥251 | ¥204 |
| Revenue Per Share | ¥2,805 | ¥2,764 | ¥2,520 | ¥2,169 |
| Shares | ||||
| Basic Shares Outstanding | 8.7M | 8.7M | 8.6M | 8.3M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | 812.1M | 3.1B | 3.4B | — |
| D&A | 88.1M | 285.2M | 261.4M | — |
| EBIT | 2.7B | 2.8B | 3.1B | 2.5B |
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 Jan 1, 2026