
Stock Price
2024-10-29
Market Capitalization
2024-10-29
Revenue
FY, 2026
| JPY | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 | FY, 2026 |
|---|---|---|---|---|---|---|
| Revenue | 3.1B | 3.9B | 5.2B | 7.3B | 11.6B | 17.4B |
| Cost of goods sold | 1.9B | 2.5B | 3.3B | 4.6B | 7.4B | 11.2B |
| Gross profit | 1.2B | 1.4B | 1.9B | 2.7B | 4.3B | 6.3B |
| Gross profit margin, % | 37.3% | 36.7% | 36.6% | 37.3% | 36.6% | 36.2% |
| Operating expense total | 631.4M | 748.2M | 900.3M | 1.1B | 1.6B | 2.6B |
| Depreciation and amortization | 10.6M | 10.5M | 42.0M | 82.1M | 241.1M | 280.4M |
| EBITDA | 516.9M | 688.9M | 1.0B | 1.7B | 2.7B | 3.7B |
| EBITDA margin, % | 16.8% | 17.6% | 19.4% | 22.8% | 23.2% | 21.1% |
| EBIT | 552.8M | 707.6M | 1.1B | 1.6B | 2.5B | 3.4B |
| EBIT margin, % | 17.9% | 18.0% | 20.8% | 21.6% | 21.1% | 19.5% |
| Interest income | 13.0K | 18.0K | 32.0K | 39.0K | 17.9M | 9.1M |
| Interest expense | 3.2M | 2.4M | 3.7M | 11.3M | 17.5M | 28.7M |
| Pre tax profit | 591.7M | 737.1M | 1.1B | 1.6B | 2.5B | 3.4B |
| Income tax expense | 176.0M | 194.3M | 295.2M | 413.7M | 661.9M | 913.9M |
| Net Income | 415.7M | 542.8M | 794.0M | 1.2B | 1.8B | 2.5B |