Sega Sammy Holdings Inc. (FRA:RYU)
Germany · Delayed Price · Currency is EUR 13.02
+0.15 (1.20%)
Last updated: Jan 30, 2026, 8:03 AM CET
Sega Sammy Holdings Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 418,393 | 428,948 | 467,896 | 389,635 | 320,949 | 277,748 | |
Revenue Growth (YoY) | -8.73% | -8.32% | 20.09% | 21.40% | 15.55% | -24.24% |
Cost of Revenue | 236,732 | 236,240 | 271,159 | 231,568 | 193,081 | 176,973 |
Gross Profit | 181,661 | 192,708 | 196,737 | 158,067 | 127,868 | 100,775 |
Selling, General & Admin | 128,284 | 116,578 | 115,002 | 88,225 | 74,880 | 71,680 |
Research & Development | 27,884 | 27,884 | 24,866 | 23,047 | 20,941 | 22,597 |
Operating Expenses | 156,290 | 144,584 | 139,901 | 111,278 | 95,825 | 94,221 |
Operating Income | 25,371 | 48,124 | 56,836 | 46,789 | 32,043 | 6,554 |
Interest Expense | -2,288 | -1,822 | -766 | -321 | -301 | -470 |
Interest & Investment Income | 4,186 | 4,656 | 3,541 | 2,878 | 3,662 | 1,896 |
Earnings From Equity Investments | 4,631 | 3,527 | 2,029 | -520 | -2,778 | -5,662 |
Currency Exchange Gain (Loss) | -763 | -1,240 | -424 | 1,354 | 1,337 | -487 |
Other Non Operating Income (Expenses) | -221 | -55 | -1,299 | -422 | -149 | 178 |
EBT Excluding Unusual Items | 30,916 | 53,190 | 59,917 | 49,758 | 33,814 | 2,009 |
Gain (Loss) on Sale of Investments | 290 | 8,749 | -407 | -81 | 3,214 | 11,266 |
Gain (Loss) on Sale of Assets | -76 | -58 | -162 | -282 | 1,469 | 14,964 |
Asset Writedown | -3,084 | -1,296 | -351 | -446 | -430 | -3,347 |
Other Unusual Items | -2,109 | -5,784 | -17,167 | -1,881 | -145 | -34,738 |
Pretax Income | 25,937 | 54,801 | 41,830 | 47,068 | 37,922 | -9,846 |
Income Tax Expense | 8,515 | 9,744 | 8,699 | 1,136 | 903 | -11,722 |
Earnings From Continuing Operations | 17,422 | 45,057 | 33,131 | 45,932 | 37,019 | 1,876 |
Minority Interest in Earnings | -2 | -6 | -76 | 6 | 8 | -602 |
Net Income | 17,420 | 45,051 | 33,055 | 45,938 | 37,027 | 1,274 |
Net Income to Common | 17,420 | 45,051 | 33,055 | 45,938 | 37,027 | 1,274 |
Net Income Growth | -56.80% | 36.29% | -28.04% | 24.07% | 2806.36% | -90.75% |
Shares Outstanding (Basic) | 213 | 215 | 219 | 221 | 233 | 235 |
Shares Outstanding (Diluted) | 213 | 216 | 220 | 222 | 234 | 235 |
Shares Change (YoY) | -2.04% | -2.21% | -0.63% | -5.22% | -0.46% | 0.06% |
EPS (Basic) | 81.92 | 209.78 | 150.75 | 208.06 | 158.85 | 5.42 |
EPS (Diluted) | 81.68 | 209.02 | 149.98 | 207.13 | 158.24 | 5.42 |
EPS Growth | -55.90% | 39.37% | -27.59% | 30.90% | 2819.99% | -90.76% |
Free Cash Flow | -7,896 | 15,320 | 60,492 | 39,760 | 33,624 | -13,734 |
Free Cash Flow Per Share | -37.02 | 71.08 | 274.47 | 179.27 | 143.69 | -58.42 |
Dividend Per Share | 54.000 | 52.000 | 50.000 | 59.000 | 40.000 | 30.000 |
Dividend Growth | 3.85% | 4.00% | -15.25% | 47.50% | 33.33% | -25.00% |
Gross Margin | 43.42% | 44.93% | 42.05% | 40.57% | 39.84% | 36.28% |
Operating Margin | 6.06% | 11.22% | 12.15% | 12.01% | 9.98% | 2.36% |
Profit Margin | 4.16% | 10.50% | 7.07% | 11.79% | 11.54% | 0.46% |
Free Cash Flow Margin | -1.89% | 3.57% | 12.93% | 10.20% | 10.48% | -4.95% |
EBITDA | 44,322 | 64,231 | 72,851 | 59,636 | 45,760 | 23,288 |
EBITDA Margin | 10.59% | 14.97% | 15.57% | 15.31% | 14.26% | 8.38% |
D&A For EBITDA | 18,951 | 16,107 | 16,015 | 12,847 | 13,717 | 16,734 |
EBIT | 25,371 | 48,124 | 56,836 | 46,789 | 32,043 | 6,554 |
EBIT Margin | 6.06% | 11.22% | 12.15% | 12.01% | 9.98% | 2.36% |
Effective Tax Rate | 32.83% | 17.78% | 20.80% | 2.41% | 2.38% | - |
Advertising Expenses | - | 31,652 | 36,208 | 24,136 | 17,402 | 13,476 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.