9635.T
Musashino Kogyo Co.,Ltd.
スタンダード · サービス業 · 情報通信・サービスその他 · JP
JPY 2,552.00
−0.16%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.3B | 1.3B | 1.4B | 1.3B | 1.4B |
| Cost of Revenue | 145.7M | 599.2M | 684.0M | 649.0M | 645.4M |
| Gross Profit | 157.8M | 731.4M | 680.4M | 633.4M | 734.3M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 153.5M | 663.1M | 611.1M | 612.6M | 682.5M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 153.5M | 663.1M | 611.1M | 612.6M | 682.5M |
| Cost and Expenses | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Operating Income (EBIT) | 55.0M | 68.0M | 69.0M | 20.0M | 51.0M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | 675.0K | 2.6M | 2.8M | 2.2M | 2.2M |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | 8.1M | 28.2M | 17.9M | (2.1M) | (26.2M) |
| Non-Operating Income (excl Interest) | 333.0K | 3.6M | 5.0M | 1.4M | 1.5M |
| EBT (Pre-Tax Income) | 12.4M | 436.2M | 82.5M | 16.9M | 34.5M |
| Income Tax Expense | 1.0M | 75.8M | 17.5M | 12.2M | (6.0M) |
| Bottom Line | |||||
| Net Income | 351.0M | 360.0M | 64.0M | 4.0M | 40.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 351.0M | 360.0M | 64.0M | 4.0M | 40.0M |
| Per Share | |||||
| Basic EPS | ¥336 | ¥344 | ¥62 | ¥4 | ¥39 |
| Diluted EPS | ¥336 | ¥344 | — | — | — |
| Revenue Per Share | ¥1,280 | ¥1,271 | ¥1,304 | ¥1,225 | ¥1,318 |
| Shares | |||||
| Basic Shares Outstanding | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 156.1M | 138.5M | 88.0M | 117.7M |
| D&A | — | 88.1M | 69.5M | 68.0M | 66.7M |
| EBIT | 55.0M | 68.0M | 69.0M | 20.0M | 51.0M |
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