Valuence Holdings Inc. (9270.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	90.5B	84.8B	81.5B	76.1B	63.4B
Cost of Revenue	17.8B	63.5B	61.9B	56.1B	47.1B
Gross Profit	6.7B	21.3B	19.5B	20.0B	16.3B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	5.2B	19.9B	20.0B	17.8B	14.4B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	5.2B	19.9B	20.0B	17.8B	14.4B
Cost and Expenses	87.5B	83.4B	81.9B	73.9B	61.5B
Operating Income (EBIT)	3.0B	1.5B	(426.0M)	2.2B	1.9B
Non-Operating
Interest Income	35.0K	7.6M	2.0M	731.0K	99.0K
Interest Expense	54.9M	188.6M	113.3M	77.9M	61.3M
Net Interest Income	(54.8M)	(180.9M)	(111.4M)	(77.1M)	(61.2M)
Other Non-Op Income/Expense	(57.2M)	(138.4M)	(337.6M)	(148.8M)	(97.4M)
Non-Operating Income (excl Interest)	42.0M	61.5M	130.1M	36.0M	49.2M
EBT (Pre-Tax Income)	1.5B	1.1B	(1.6B)	1.9B	1.7B
Income Tax Expense	510.6M	437.3M	147.1M	863.8M	714.2M
Bottom Line
Net Income	1.9B	681.0M	(1.7B)	1.1B	969.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.9B	681.0M	(1.7B)	1.1B	969.0M
Per Share
Basic EPS	¥144	¥52	(¥132)	¥81	¥74
Diluted EPS	¥144	¥52	—	¥81	¥74
Revenue Per Share	¥6,889	¥6,470	¥6,269	¥5,901	¥4,844
Shares
Basic Shares Outstanding	13.1M	13.1M	13.0M	12.9M	13.1M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.9B	756.1M	3.2B	2.6B
D&A	—	1.4B	1.2B	971.5M	715.6M
EBIT	3.0B	1.5B	(426.0M)	2.2B	1.9B

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 Feb 1, 2026