Terra Drone Corporation

278A・Growth Market・Precision Instruments

Terra Drone Corporation

278A・Growth Market・Precision Instruments

Terra Drone Corporation278A

Reference Indicators

Market Cap

1,498¥100M

P/E (Forecast)

—

P/B

30.9x

Dividend Yield (Forecast)

0.00%

ROE

-43.2%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2025Jan 2025	2026Jan 2026
Net Sales	4,435	4,782
Cost of Sales	2,143	2,469
Gross Profit	2,291	2,312
SG&A Expenses	2,918	3,456
Operating Income	-627	-1,143
Non-operating Income	255	358
Non-operating Expenses	235	499
Ordinary Income	-606	-1,284
Extraordinary Income	8	2
Extraordinary Losses	91	1,540
Pre-tax Income	-688	-2,823
Income Taxes	-52	19
Net Income	-474	-2,497
EBITDA	-297	-597
Gross Margin	51.7%	48.4%
Operating Margin	-14.1%	-23.9%
ROA	-5.3%	-36.0%
ROE	-7.3%	-43.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ドローンソリューションセグメント	4,162	-434	-10.4%
運航管理セグメント	619	-709	-114.5%