Kioxia Holdings Corporation (KIOXIA) income statement
JPX · Technology · Semiconductors · 15,249 employees · CEO Hiroo Oota
- Price
- ¥13,470.00 -7.14%
- Market cap
- ¥21.5T
- Enterprise value
- ¥20.9T
- Last report
- Q2 '26 filed 2026-09-30
- Next report
- 2027-02-12 EPS est. ¥1,000.42
Kioxia Holdings Corporation (KIOXIA) reported revenue of ¥2.48T for Q2 '26 (+453.2% year on year), operating income of ¥2T (80.5% of revenue) and net income of ¥1.36T. Over the last four quarters revenue was ¥5.79T.
Income statement
| Income statement | Trend | Q3 '23 | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥262B | ¥322B | ¥428B | ¥481B | ¥450B | ¥347B | ¥343B | ¥448B | ¥544B | ¥1T | ¥1.77T | ¥2.48T | |
| Cost of revenue | ¥303B | ¥1.21T | ¥272B | ¥284B | ¥298B | ¥283B | ¥272B | ¥326B | ¥367B | ¥360B | ¥387B | ¥427B | |
| Gross profit | -¥40.6B | -¥884B | ¥157B | ¥196B | ¥152B | ¥64B | ¥71.2B | ¥122B | ¥177B | ¥643B | ¥1.38T | ¥2.05T | |
| Other operating expenses | ¥0 | -¥1.05T | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | |
| Operating expenses | ¥31.3B | -¥922B | ¥31B | ¥31.6B | ¥34.8B | ¥30.4B | ¥29.8B | ¥36.2B | ¥33.8B | ¥46.7B | ¥71.7B | ¥57B | |
| Operating income | -¥72B | ¥38.5B | ¥126B | ¥165B | ¥118B | ¥33.6B | ¥41.3B | ¥85.9B | ¥143B | ¥596B | ¥1.31T | ¥2T | |
| Interest income | ¥5.92B | ¥0 | ¥199M | ¥3.77B | ¥3.04B | ¥1.14B | ¥2.4B | ¥2.74B | ¥3.09B | ¥5.9B | ¥17.2B | ¥25.8B | |
| Interest expense | ¥32.5B | ¥0 | ¥26.2B | ¥20.8B | ¥19.3B | ¥23.4B | ¥19.9B | ¥32.2B | ¥24.2B | ¥25B | ¥52.8B | ¥51.6B | |
| Other non-operating income (gains on investments, FX ...) | -¥12.9B | -¥5.42B | -¥467M | -¥4.98B | -¥8.15B | -¥4.71B | -¥5.97B | -¥2.76B | ¥0 | ¥0 | ¥0 | ¥0 | |
| Total non-operating income | -¥19.5B | -¥21.3B | -¥25.7B | -¥15.8B | -¥11.2B | -¥18.7B | -¥14B | -¥29.2B | -¥21.1B | -¥18B | -¥73.6B | -¥27.5B | |
| Income before tax | -¥91.4B | ¥17.2B | ¥99.9B | ¥149B | ¥106B | ¥14.9B | ¥27.3B | ¥56.7B | ¥122B | ¥578B | ¥1.23T | ¥1.97T | |
| Income tax | -¥26.6B | ¥6.89B | ¥30B | ¥43B | ¥30.6B | -¥5.2B | ¥9.02B | ¥16B | ¥33.9B | ¥171B | ¥393B | ¥613B | |
| Net income | -¥64.9B | ¥10.3B | ¥69.8B | ¥106B | ¥76.1B | ¥20.3B | ¥18.3B | ¥40.7B | ¥87.8B | ¥408B | ¥842B | ¥1.36T | |
| EPS (basic) | -¥40.11 | ¥6.62 | ¥43.14 | ¥65.68 | ¥47.04 | ¥12.90 | ¥11.30 | ¥25.12 | ¥54.04 | ¥250.80 | ¥513.30 | ¥838.31 | |
| EPS (diluted) | -¥40.11 | ¥6.62 | ¥43.14 | ¥65.68 | ¥47.04 | ¥12.90 | ¥11.25 | ¥24.86 | ¥53.20 | ¥247.07 | ¥508.36 | ¥832.31 | |
| Shares (basic, weighted) | 1.62B | 1.55B | 1.62B | 1.62B | 1.62B | 1.57B | 1.62B | 1.62B | 1.62B | 1.63B | 1.64B | 1.62B | |
| Shares (diluted, weighted) | 1.62B | 1.55B | 1.62B | 1.62B | 1.62B | 1.57B | 1.63B | 1.64B | 1.65B | 1.65B | 1.66B | 1.63B | |
| Depreciation & amortization | ¥83.2B | ¥81.6B | ¥78.5B | ¥79.2B | ¥77.1B | ¥77.5B | ¥80B | ¥78.9B | ¥77.6B | ¥76.4B | ¥76.1B | ¥77.5B | |
| EBITDA | ¥24.2B | ¥125B | ¥205B | ¥249B | ¥203B | ¥116B | ¥127B | ¥168B | ¥220B | ¥673B | ¥1.38T | ¥2.07T |
| Income statement | Trend | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.23T | ¥1.26T | ¥1.07T | ¥987B | ¥1.18T | ¥1.53T | ¥1.28T | ¥1.08T | ¥1.71T | ¥2.34T | |
| Cost of revenue | ¥0 | ¥0 | ¥883B | ¥987B | ¥0 | ¥1.11T | ¥1.16T | ¥1.13T | ¥1.14T | ¥1.32T | |
| Gross profit | ¥1.23T | ¥1.26T | ¥192B | ¥670M | ¥1.18T | ¥414B | ¥127B | -¥52.4B | ¥569B | ¥1.01T | |
| Research & development | ¥0 | ¥0 | ¥0 | ¥0 | ¥0 | ¥140B | ¥164B | ¥141B | ¥133B | ¥0 | |
| General & administrative | ¥0 | ¥0 | ¥144B | ¥174B | ¥0 | ¥0 | ¥0 | ¥129B | ¥128B | ¥0 | |
| Other operating expenses | ¥773B | ¥1.15T | ¥0 | -¥281M | ¥1.17T | ¥0 | ¥0 | ¥0 | -¥133B | ¥0 | |
| Operating expenses | ¥773B | ¥1.15T | ¥146B | ¥174B | ¥1.17T | ¥197B | ¥224B | ¥206B | ¥128B | ¥147B | |
| Operating income | ¥457B | ¥116B | ¥45.9B | -¥173B | ¥6.6B | ¥217B | -¥97B | -¥258B | ¥442B | ¥866B | |
| Interest income | ¥0 | ¥0 | ¥8.72B | ¥3.48B | ¥0 | ¥279M | ¥148M | ¥684M | ¥3.71B | ¥9.5B | |
| Interest expense | ¥0 | ¥0 | ¥51B | ¥69.4B | ¥0 | ¥46.4B | ¥43.3B | ¥48.6B | ¥85.3B | ¥96.7B | |
| Other non-operating income (gains on investments, FX ...) | ¥0 | ¥0 | -¥9.15B | -¥3.69B | ¥0 | ¥16.4B | ¥46.6B | ¥36.8B | -¥13.9B | ¥0 | |
| Total non-operating income | ¥2.8B | -¥42.9B | -¥41.9B | -¥65.7B | -¥46B | -¥62.6B | -¥89.4B | -¥85.5B | -¥71.5B | -¥82.2B | |
| Income before tax | ¥460B | ¥73.4B | ¥4.02B | -¥239B | -¥39.4B | ¥154B | -¥186B | -¥344B | ¥370B | ¥784B | |
| Income tax | ¥259B | ¥12.9B | -¥7.85B | -¥72.8B | ¥14.9B | ¥48.4B | -¥48.3B | -¥99.6B | ¥98.3B | ¥230B | |
| Net income | ¥719B | ¥60.5B | ¥11.6B | -¥167B | -¥24.5B | ¥106B | -¥138B | -¥244B | ¥272B | ¥554B | |
| EPS (basic) | ¥0.00 | ¥0.00 | ¥7.18 | -¥103.07 | ¥0.00 | ¥65.50 | -¥85.42 | -¥150.71 | ¥173.32 | ¥341.36 | |
| EPS (diluted) | ¥0.00 | ¥0.00 | ¥7.18 | -¥103.07 | ¥0.00 | ¥65.50 | -¥85.42 | -¥150.71 | ¥173.32 | ¥336.38 | |
| Shares (basic, weighted) | 0 | 0 | 1.62B | 1.62B | 0 | 1.62B | 1.62B | 1.62B | 1.57B | 1.62B | |
| Shares (diluted, weighted) | 0 | 0 | 1.62B | 1.62B | 0 | 1.62B | 1.62B | 1.62B | 1.57B | 1.65B | |
| Depreciation & amortization | ¥179B | -¥116B | ¥319B | ¥412B | ¥426B | ¥445B | ¥418B | ¥346B | ¥312B | ¥313B | |
| EBITDA | ¥636B | ¥0 | ¥374B | ¥242B | ¥432B | ¥646B | ¥275B | ¥51.1B | ¥768B | ¥1.18T |
Standardised by Financial Modeling Prep from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in JPY.
Revenue, operating income and growth
quarterlyMargins
quarterlyCosts as % of revenue
quarterlyThe other statements
Sources
Statements, segment revenue, metrics and estimates: Financial Modeling Prep.
Data as of 2026-11-01