Smaregi, Inc. (TYO:4431)
Japan
· Delayed Price · Currency is JPY 2,250.00
+20.00 (0.90%)
Apr 28, 2026, 3:30 PM JST
Smaregi Income Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2018 | 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '18 Apr 30, 2018 | 2017 |
| Revenue | 12,805 | 11,066 | 8,386 | 5,914 | 4,296 | 1,393 | Upgrade
|
| Revenue Growth (YoY) | 40.83% | 31.97% | 41.78% | 37.67% | 208.40% | 48.51% | Upgrade
|
| Cost of Revenue | 4,565 | 4,304 | 3,182 | 2,345 | 1,654 | 559 | Upgrade
|
| Gross Profit | 8,240 | 6,762 | 5,203 | 3,569 | 2,642 | 834 | Upgrade
|
| Selling, General & Admin | 5,466 | 4,386 | 3,468 | 2,676 | 2,005 | 530 | Upgrade
|
| Operating Expenses | 5,466 | 4,386 | 3,468 | 2,676 | 2,016 | 530 | Upgrade
|
| Operating Income | 2,774 | 2,376 | 1,735 | 893.82 | 626 | 304 | Upgrade
|
| Interest & Investment Income | 7.32 | 3 | 0.04 | 0.19 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 7.75 | 7 | 12.51 | 2.36 | -5 | -2 | Upgrade
|
| EBT Excluding Unusual Items | 2,789 | 2,386 | 1,748 | 896.37 | 621 | 302 | Upgrade
|
| Gain (Loss) on Sale of Investments | -12.94 | -29 | -9.99 | 58.29 | 137 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -38.69 | - | - | - | Upgrade
|
| Asset Writedown | - | - | -33.11 | - | -4 | - | Upgrade
|
| Other Unusual Items | - | - | -2.32 | - | - | - | Upgrade
|
| Pretax Income | 2,776 | 2,357 | 1,664 | 954.66 | 754 | 302 | Upgrade
|
| Income Tax Expense | 844.27 | 718 | 450.7 | 67.06 | 197 | 86 | Upgrade
|
| Net Income | 1,931 | 1,639 | 1,213 | 887.6 | 557 | 216 | Upgrade
|
| Net Income to Common | 1,931 | 1,639 | 1,213 | 887.6 | 557 | 216 | Upgrade
|
| Net Income Growth | 44.68% | 35.13% | 36.66% | 59.35% | 157.87% | 87.83% | Upgrade
|
| Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 20 | 15 | Upgrade
|
| Shares Change (YoY) | 0.08% | 0.13% | -0.05% | -1.62% | 27.35% | 1.37% | Upgrade
|
| EPS (Basic) | 100.28 | 85.14 | 63.21 | 46.26 | 28.61 | 14.05 | Upgrade
|
| EPS (Diluted) | 100.20 | 85.03 | 63.00 | 46.07 | 28.50 | 14.05 | Upgrade
|
| EPS Growth | 44.59% | 34.97% | 36.75% | 61.65% | 102.88% | 85.29% | Upgrade
|
| Free Cash Flow | - | 1,950 | 1,434 | 917.07 | 214 | - | Upgrade
|
| Free Cash Flow Per Share | - | 101.14 | 74.48 | 47.60 | 10.93 | - | Upgrade
|
| Dividend Per Share | 15.000 | 15.000 | - | - | - | - | Upgrade
|
| Gross Margin | 64.35% | 61.11% | 62.05% | 60.35% | 61.50% | 59.87% | Upgrade
|
| Operating Margin | 21.66% | 21.47% | 20.69% | 15.11% | 14.57% | 21.82% | Upgrade
|
| Profit Margin | 15.08% | 14.81% | 14.46% | 15.01% | 12.97% | 15.51% | Upgrade
|
| Free Cash Flow Margin | - | 17.62% | 17.10% | 15.51% | 4.98% | - | Upgrade
|
| EBITDA | 3,250 | 2,742 | 1,954 | 1,048 | 728 | - | Upgrade
|
| EBITDA Margin | 25.38% | 24.78% | 23.30% | 17.72% | 16.95% | - | Upgrade
|
| D&A For EBITDA | 476.63 | 366 | 218.49 | 154.12 | 102 | - | Upgrade
|
| EBIT | 2,774 | 2,376 | 1,735 | 893.82 | 626 | 304 | Upgrade
|
| EBIT Margin | 21.66% | 21.47% | 20.69% | 15.11% | 14.57% | 21.82% | Upgrade
|
| Effective Tax Rate | 30.42% | 30.46% | 27.09% | 7.02% | 26.13% | 28.48% | Upgrade
|
| Advertising Expenses | - | 1,085 | - | - | 527 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.