Smartvalue Co., Ltd. (TYO:9417)
Japan
· Delayed Price · Currency is JPY 333.00
+3.00 (0.91%)
Mar 10, 2026, 3:30 PM JST
Smartvalue Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2019 |
| Revenue | 5,385 | 4,361 | 3,814 | 3,873 | 3,805 | 3,446 | Upgrade
|
| Revenue Growth (YoY) | 37.87% | 14.34% | -1.52% | 1.79% | 10.42% | -42.16% | Upgrade
|
| Cost of Revenue | 3,698 | 2,917 | 2,658 | 2,589 | 2,519 | 2,783 | Upgrade
|
| Gross Profit | 1,687 | 1,444 | 1,156 | 1,284 | 1,286 | 663 | Upgrade
|
| Selling, General & Admin | 2,009 | 1,869 | 1,449 | 1,343 | 1,285 | 1,219 | Upgrade
|
| Amortization of Goodwill & Intangibles | 16 | 16 | 16 | 16 | 16 | 49 | Upgrade
|
| Operating Expenses | 2,025 | 1,885 | 1,465 | 1,359 | 1,301 | 1,268 | Upgrade
|
| Operating Income | -338 | -441 | -309 | -75 | -15 | -605 | Upgrade
|
| Interest Expense | -748 | -302 | -8 | -7 | -6 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 28 | 27 | 4 | 7 | 29 | 25 | Upgrade
|
| EBT Excluding Unusual Items | -1,056 | -716 | -313 | -75 | 8 | -580 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -20 | Upgrade
|
| Asset Writedown | -246 | -178 | -47 | - | - | -827 | Upgrade
|
| Other Unusual Items | 2,137 | 2,138 | - | - | - | -6 | Upgrade
|
| Pretax Income | 835 | 1,244 | -360 | -75 | 8 | -1,433 | Upgrade
|
| Income Tax Expense | 511 | 391 | 28 | 35 | -14 | -26 | Upgrade
|
| Earnings From Continuing Operations | 324 | 853 | -388 | -110 | 22 | -1,407 | Upgrade
|
| Minority Interest in Earnings | 152 | 63 | 40 | 62 | -21 | - | Upgrade
|
| Net Income | 476 | 916 | -348 | -48 | 1 | -1,407 | Upgrade
|
| Net Income to Common | 476 | 916 | -348 | -48 | 1 | -1,407 | Upgrade
|
| Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -0.70% | - | 2.78% | 0.47% | 0.48% | -0.28% | Upgrade
|
| EPS (Basic) | 46.13 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 | Upgrade
|
| EPS (Diluted) | 46.13 | 88.14 | -33.49 | -4.75 | 0.10 | -140.48 | Upgrade
|
| Free Cash Flow | -307 | -663 | -593 | -38 | 583 | -980 | Upgrade
|
| Free Cash Flow Per Share | -29.75 | -63.80 | -57.06 | -3.76 | 57.93 | -97.85 | Upgrade
|
| Dividend Per Share | 8.000 | 8.000 | 6.000 | 8.000 | 8.000 | 8.000 | Upgrade
|
| Dividend Growth | 33.33% | 33.33% | -25.00% | - | - | - | Upgrade
|
| Gross Margin | 31.33% | 33.11% | 30.31% | 33.15% | 33.80% | 19.24% | Upgrade
|
| Operating Margin | -6.28% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% | Upgrade
|
| Profit Margin | 8.84% | 21.00% | -9.12% | -1.24% | 0.03% | -40.83% | Upgrade
|
| Free Cash Flow Margin | -5.70% | -15.20% | -15.55% | -0.98% | 15.32% | -28.44% | Upgrade
|
| EBITDA | 688 | 116 | -158 | 71 | 122 | -14 | Upgrade
|
| EBITDA Margin | 12.78% | 2.66% | -4.14% | 1.83% | 3.21% | -0.41% | Upgrade
|
| D&A For EBITDA | 1,026 | 557 | 151 | 146 | 137 | 591 | Upgrade
|
| EBIT | -338 | -441 | -309 | -75 | -15 | -605 | Upgrade
|
| EBIT Margin | -6.28% | -10.11% | -8.10% | -1.94% | -0.39% | -17.56% | Upgrade
|
| Effective Tax Rate | 61.20% | 31.43% | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.