9237.T
Emimen Co.,Ltd.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 959.00
+0.00%Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 1.9B | 1.9B | 1.3B | 814.0M |
| 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 | 1.9B | 1.8B | 1.1B | 700.0M |
| Operating Income (EBIT) | 6.0M | 114.0M | 216.0M | 114.0M |
| Non-Operating | ||||
| Interest Income | 1.0M | 1.0M | 49.0K | 1.0K |
| Interest Expense | 1.6M | 1.4M | 1.5M | 1.1M |
| Net Interest Income | (561.0K) | (373.0K) | (1.5M) | (1.1M) |
| Other Non-Op Income/Expense | 4.0M | 2.4M | (3.0M) | (16.8M) |
| Non-Operating Income (excl Interest) | 5.9M | 4.1M | 219.0K | 134.0K |
| EBT (Pre-Tax Income) | 5.9M | 114.2M | 213.8M | 97.9M |
| Income Tax Expense | 19.9M | 24.5M | 34.2M | (8.1M) |
| Bottom Line | ||||
| Net Income | (14.0M) | 89.0M | 179.0M | 105.0M |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | (14.0M) | 89.0M | 179.0M | 105.0M |
| Per Share | ||||
| Basic EPS | (¥5) | ¥22 | ¥89 | ¥63 |
| Diluted EPS | (¥5) | ¥22 | ¥88 | ¥63 |
| Revenue Per Share | ¥478 | ¥462 | ¥647 | ¥489 |
| Shares | ||||
| Basic Shares Outstanding | 4.1M | 4.1M | 2.0M | 1.7M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | 134.6M | 122.6M | 221.4M | 117.4M |
| D&A | 8.6M | 8.6M | 5.4M | 3.4M |
| EBIT | 6.0M | 114.0M | 216.0M | 114.0M |
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