9345.T
Bizmates,Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 588.00
+0.34%Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 3.5B | 3.5B | 3.5B | 3.1B |
| Cost of Revenue | 213.8M | 837.0M | 832.7M | 781.7M |
| Gross Profit | 643.1M | 2.7B | 2.6B | 2.4B |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 558.7M | 2.4B | 2.3B | 2.0B |
| General & Admin Expense | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — |
| Other Expenses | — | — | — | — |
| Total Operating Expenses | 558.7M | 2.4B | 2.3B | 2.0B |
| Cost and Expenses | 3.2B | 3.2B | 3.1B | 2.8B |
| Operating Income (EBIT) | 288.0M | 283.0M | 378.0M | 348.0M |
| Non-Operating | ||||
| Interest Income | 1.6M | 2.2M | 172.0K | 36.0K |
| Interest Expense | 366.0K | 1.3M | 660.0K | 297.0K |
| Net Interest Income | 1.3M | 892.0K | (488.0K) | (261.0K) |
| Other Non-Op Income/Expense | (2.0M) | (15.0M) | (38.6M) | (30.6M) |
| Non-Operating Income (excl Interest) | 381.0K | 730.0K | 595.0K | 253.0K |
| EBT (Pre-Tax Income) | 82.4M | 264.7M | 335.1M | 317.7M |
| Income Tax Expense | 19.1M | 67.5M | 105.3M | 118.3M |
| Bottom Line | ||||
| Net Income | 208.0M | 197.0M | 229.0M | 199.0M |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | 208.0M | 197.0M | 229.0M | 199.0M |
| Per Share | ||||
| Basic EPS | ¥70 | ¥61 | ¥144 | ¥130 |
| Diluted EPS | ¥70 | ¥60 | ¥141 | ¥126 |
| Revenue Per Share | ¥1,069 | ¥1,078 | ¥2,180 | ¥2,046 |
| Shares | ||||
| Basic Shares Outstanding | 3.2M | 3.2M | 1.6M | 1.5M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | — | 410.9M | 489.9M | 419.3M |
| D&A | — | 127.9M | 111.9M | 71.3M |
| EBIT | 288.0M | 283.0M | 378.0M | 348.0M |
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