9236.T
Japan M&A Solution Incorporated
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,404.00
−1.13%Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 695.0M | 654.0M | 602.0M | 752.0M |
| Cost of Revenue | 103.4M | 471.8M | 417.5M | 401.1M |
| Gross Profit | 56.3M | 182.4M | 184.8M | 351.8M |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 50.6M | 239.1M | 199.7M | 175.6M |
| General & Admin Expense | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — |
| Other Expenses | — | — | — | — |
| Total Operating Expenses | 50.6M | 239.1M | 199.7M | 175.6M |
| Cost and Expenses | 699.0M | 710.0M | 616.0M | 576.0M |
| Operating Income (EBIT) | (4.0M) | (56.0M) | (14.0M) | 176.0M |
| Non-Operating | ||||
| Interest Income | 12.0K | 904.0K | 53.0K | 2.0K |
| Interest Expense | — | — | — | — |
| Net Interest Income | — | — | — | — |
| Other Non-Op Income/Expense | — | 4.0M | — | (7.9M) |
| Non-Operating Income (excl Interest) | 16.9M | 3.3M | 265.0K | 281.0K |
| EBT (Pre-Tax Income) | 22.6M | (64.4M) | (14.6M) | 168.3M |
| Income Tax Expense | 6.9M | 20.7M | (3.1M) | 43.3M |
| Bottom Line | ||||
| Net Income | (40.0M) | (85.0M) | (11.0M) | 125.0M |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | (40.0M) | (85.0M) | (11.0M) | 125.0M |
| Per Share | ||||
| Basic EPS | (¥26) | (¥57) | (¥8) | ¥104 |
| Diluted EPS | (¥26) | — | — | ¥104 |
| Revenue Per Share | ¥470 | ¥435 | ¥406 | ¥626 |
| Shares | ||||
| Basic Shares Outstanding | 1.5M | 1.5M | 1.5M | 1.2M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | — | (53.8M) | (12.4M) | 177.3M |
| D&A | — | 2.2M | 1.6M | 1.3M |
| EBIT | (4.0M) | (56.0M) | (14.0M) | 176.0M |
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