PROGRIT Inc. (9560.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	6.0B	5.7B	4.5B	3.0B	2.3B
Cost of Revenue	412.0M	1.5B	1.3B	882.7M	742.6M
Gross Profit	1.3B	4.3B	3.2B	2.1B	1.5B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	815.8M	3.1B	2.4B	1.6B	1.2B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	815.8M	3.1B	2.4B	1.6B	1.2B
Cost and Expenses	4.8B	4.5B	3.6B	2.5B	1.9B
Operating Income (EBIT)	1.2B	1.2B	824.0M	497.0M	326.0M
Non-Operating
Interest Income	—	4.4M	—	—	—
Interest Expense	545.0K	1.8M	1.5M	2.3M	3.4M
Net Interest Income	—	2.6M	—	—	—
Other Non-Op Income/Expense	1.4M	4.8M	(7.2M)	(4.1M)	(5.1M)
Non-Operating Income (excl Interest)	554.0K	5.2M	831.0K	508.0K	315.0K
EBT (Pre-Tax Income)	450.2M	1.2B	817.2M	493.0M	321.0M
Income Tax Expense	140.8M	319.0M	207.1M	132.1M	133.9M
Bottom Line
Net Income	870.0M	888.0M	610.0M	360.0M	187.0M
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	870.0M	888.0M	610.0M	360.0M	187.0M
Per Share
Basic EPS	¥70	¥71	¥50	¥31	¥54
Diluted EPS	¥70	¥70	¥48	¥29	¥54
Revenue Per Share	¥485	¥460	¥364	¥262	¥655
Shares
Basic Shares Outstanding	12.4M	12.5M	12.2M	11.5M	3.4M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.3B	848.7M	516.7M	345.2M
D&A	—	49.8M	24.7M	19.7M	19.2M
EBIT	1.2B	1.2B	824.0M	497.0M	326.0M

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 Feb 1, 2026