3-D Matrix,Ltd.

7777・Growth Market・Precision Instruments

Official website

3-D Matrix,Ltd.

7777・Growth Market・Precision Instruments

Official website

3-D Matrix,Ltd.7777

Reference Indicators

Market Cap

456¥100M

P/E (Forecast)

28.7x

P/B

7.0x

Dividend Yield (Forecast)

0.00%

ROE

100.4%

EV/EBITDA

32.4x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Apr 2024	2025Apr 2025	2026Apr 2026
Net Sales	1,506	2,314	4,588	6,934	10,886
Cost of Sales	845	1,025	1,502	2,509	2,314
Gross Profit	661	1,288	3,086	4,424	8,572
SG&A Expenses	2,713	3,995	4,647	5,082	6,596
Operating Income	-2,736	-3,158	-2,117	-1,156	1,335
Non-operating Income	946	875	2,366	10	2,677
Non-operating Expenses	16	73	108	1,338	41
Ordinary Income	-1,807	-2,356	140	-2,483	3,971
Extraordinary Income	5	13	58	64	233
Extraordinary Losses	92	100	223	60	52
Pre-tax Income	-1,893	-2,443	-24	-2,479	4,152
Income Taxes	1	2	230	22	-3
Net Income	-1,894	-2,445	-255	-2,501	4,155
EBITDA	—	—	—	—	1,335
Gross Margin	43.9%	55.7%	67.3%	63.8%	78.7%
Operating Margin	-181.7%	-136.5%	-46.1%	-16.7%	12.3%
ROA	-33.8%	-42.0%	-4.3%	-38.4%	42.4%
ROE	-93.4%	-133.5%	-6.6%	-53.2%	100.4%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
医療製品事業	0	0	0.0%