Livero Inc. (9245.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	4.7B	4.4B	3.6B	2.9B	2.6B
Cost of Revenue	417.0M	1.2B	732.8M	440.4M	329.7M
Gross Profit	1.1B	3.1B	2.9B	2.5B	2.2B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	591.5M	2.4B	2.4B	2.3B	2.1B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	591.5M	2.4B	2.4B	2.3B	2.1B
Cost and Expenses	3.6B	3.6B	3.1B	2.7B	2.5B
Operating Income (EBIT)	1.0B	760.0M	455.0M	178.0M	77.0M
Non-Operating
Interest Income	2.8M	3.6M	562.0K	220.0K	17.0K
Interest Expense	—	823.0K	563.0K	207.0K	—
Net Interest Income	—	2.8M	(1.0K)	13.0K	—
Other Non-Op Income/Expense	—	5.1M	19.1M	503.0K	—
Non-Operating Income (excl Interest)	447.0K	2.3M	19.2M	490.0K	104.0K
EBT (Pre-Tax Income)	538.8M	765.4M	474.5M	139.6M	78.0M
Income Tax Expense	168.9M	233.8M	135.5M	35.6M	27.2M
Bottom Line
Net Income	717.0M	531.0M	338.0M	103.0M	50.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	717.0M	531.0M	338.0M	103.0M	50.0M
Per Share
Basic EPS	¥136	¥101	¥65	¥20	¥10
Diluted EPS	¥136	¥91	¥59	¥18	¥9
Revenue Per Share	¥879	¥829	¥685	¥554	¥481
Shares
Basic Shares Outstanding	5.3M	5.3M	5.2M	5.2M	5.3M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	838.6M	513.5M	216.5M	110.9M
D&A	—	78.6M	58.5M	38.5M	33.9M
EBIT	1.0B	760.0M	455.0M	178.0M	77.0M

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 Mar 1, 2026