9418.T
U-NEXT HOLDINGS Co.,Ltd.
プライム · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 1,729.00
+0.23%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 403.2B | 390.4B | 326.8B | 276.3B | 237.9B |
| Cost of Revenue | 70.9B | 261.6B | 209.6B | 179.9B | 153.4B |
| Gross Profit | 33.8B | 128.8B | 117.2B | 96.5B | 84.5B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 25.0B | 97.3B | 88.0B | 74.9B | 67.2B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 25.0B | 97.3B | 88.0B | 74.9B | 67.2B |
| Cost and Expenses | 371.1B | 358.8B | 297.6B | 254.8B | 220.6B |
| Operating Income (EBIT) | 32.1B | 31.6B | 29.1B | 21.6B | 17.3B |
| Non-Operating | |||||
| Interest Income | — | 85.0M | — | — | — |
| Interest Expense | 210.0M | 786.0M | 514.0M | 624.0M | 670.0M |
| Net Interest Income | — | (701.0M) | — | — | — |
| Other Non-Op Income/Expense | (545.0M) | (672.0M) | (789.0M) | (1.2B) | (1.1B) |
| Non-Operating Income (excl Interest) | 48.0M | 687.0M | 173.0M | 170.0M | 127.0M |
| EBT (Pre-Tax Income) | 7.9B | 30.1B | 27.4B | 19.3B | 14.9B |
| Income Tax Expense | 3.1B | 10.7B | 11.1B | 7.3B | 6.2B |
| Bottom Line | |||||
| Net Income | 18.4B | 18.4B | 15.4B | 11.0B | 8.7B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 18.4B | 18.4B | 15.4B | 11.0B | 8.7B |
| Per Share | |||||
| Basic EPS | ¥102 | ¥102 | ¥255 | ¥183 | ¥145 |
| Diluted EPS | ¥102 | — | — | ¥183 | ¥144 |
| Revenue Per Share | ¥2,235 | ¥2,164 | ¥5,435 | ¥4,618 | ¥3,960 |
| Shares | |||||
| Basic Shares Outstanding | 180.4M | 180.4M | 60.1M | 59.8M | 60.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 40.2B | 36.4B | 28.2B | 23.3B |
| D&A | — | 8.6B | 7.3B | 6.6B | 5.9B |
| EBIT | 32.1B | 31.6B | 29.1B | 21.6B | 17.3B |
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