PHYZ Holdings Inc. (9325.T) Financial Statements

Income statement

Metric	TTM	2026	2025	2024	2023
Revenue
Total Revenue	40.3B	40.3B	31.6B	27.5B	23.7B
Cost of Revenue	8.3B	37.6B	29.0B	25.2B	21.5B
Gross Profit	589.7M	2.7B	2.6B	2.4B	2.2B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	310.2M	1.2B	1.1B	1.0B	1.1B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	310.2M	1.2B	1.1B	1.0B	1.1B
Cost and Expenses	38.8B	38.8B	30.1B	26.2B	22.5B
Operating Income (EBIT)	1.5B	1.5B	1.5B	1.3B	1.1B
Non-Operating
Interest Income	53.0K	1.5M	426.0K	55.0K	80.0K
Interest Expense	6.0M	37.3M	15.8M	6.6M	8.2M
Net Interest Income	(5.9M)	(35.8M)	(15.3M)	(6.6M)	(8.1M)
Other Non-Op Income/Expense	23.0M	64.9M	14.0M	45.5M	64.4M
Non-Operating Income (excl Interest)	32.3M	109.7M	39.6M	65.1M	82.2M
EBT (Pre-Tax Income)	302.6M	1.6B	1.5B	1.4B	1.2B
Income Tax Expense	114.6M	508.1M	520.5M	451.5M	391.4M
Bottom Line
Net Income	1.0B	1.0B	919.0M	853.0M	807.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.0B	1.0B	919.0M	853.0M	807.0M
Per Share
Basic EPS	¥95	¥95	¥86	¥80	¥75
Diluted EPS	¥95	¥95	¥86	¥79	¥75
Revenue Per Share	¥3,755	¥3,755	¥2,946	¥2,566	¥2,206
Shares
Basic Shares Outstanding	10.7M	10.7M	10.7M	10.7M	10.7M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	2.0B	1.7B	1.5B	1.3B
D&A	—	467.2M	185.0M	147.7M	154.3M
EBIT	1.5B	1.5B	1.5B	1.3B	1.1B

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