Agora Hospitality Group Co.,Ltd. (9704.T) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	9.8B	9.9B	8.4B	7.3B	5.0B
Cost of Revenue	1.3B	6.4B	5.6B	5.3B	4.5B
Gross Profit	700.7M	3.5B	2.8B	2.0B	427.0M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	653.8M	2.5B	2.3B	2.1B	1.8B
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	—	—	—	—	—
Total Operating Expenses	653.8M	2.5B	2.3B	2.1B	1.8B
Cost and Expenses	8.8B	8.9B	7.9B	7.4B	6.4B
Operating Income (EBIT)	980.0M	1.1B	501.0M	(93.0M)	(1.4B)
Non-Operating
Interest Income	4.5M	19.3M	18.9M	15.8M	5.9M
Interest Expense	48.1M	164.9M	105.7M	91.2M	90.6M
Net Interest Income	(43.6M)	(145.7M)	(86.8M)	(75.5M)	(84.6M)
Other Non-Op Income/Expense	(26.9M)	(186.2M)	(253.8M)	(102.2M)	295.4M
Non-Operating Income (excl Interest)	41.5M	160.0M	137.9M	97.8M	448.7M
EBT (Pre-Tax Income)	20.0M	2.0B	248.1M	(65.7M)	(1.2B)
Income Tax Expense	31.0M	469.1M	73.8M	122.5M	141.0M
Bottom Line
Net Income	1.2B	1.3B	108.0M	(149.0M)	(1.3B)
Earnings from Cont. Ops	—	—	—	—	—
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.2B	1.3B	108.0M	(149.0M)	(1.3B)
Per Share
Basic EPS	¥5	¥5	¥0	(¥1)	(¥5)
Diluted EPS	¥5	—	¥0	—	—
Revenue Per Share	¥37	¥37	¥33	¥29	¥19
Shares
Basic Shares Outstanding	266.7M	264.5M	254.0M	253.9M	253.9M
Diluted Shares Outstanding	—	—	—	—	—
Profitability Metrics
EBITDA	—	1.5B	818.5M	221.8M	(1.1B)
D&A	—	450.1M	317.5M	314.8M	322.6M
EBIT	980.0M	1.1B	501.0M	(93.0M)	(1.4B)

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