BEAUTY GARAGE Inc. (TYO:3180)
Japan · Delayed Price · Currency is JPY 1,387.00
-9.00 (-0.64%)
Feb 13, 2026, 9:53 AM JST
BEAUTY GARAGE 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 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
| 35,945 | 33,721 | 29,840 | 26,429 | 23,401 | 19,597 | |
Revenue Growth (YoY) | 13.46% | 13.01% | 12.91% | 12.94% | 19.41% | 24.58% |
Cost of Revenue | 27,128 | 25,265 | 22,340 | 19,708 | 17,308 | 13,480 |
Gross Profit | 8,817 | 8,456 | 7,500 | 6,721 | 6,093 | 6,117 |
Selling, General & Admin | 7,316 | 6,847 | 5,788 | 5,349 | 4,876 | 4,985 |
Other Operating Expenses | 13 | 13 | 12 | 17 | 15 | 134 |
Operating Expenses | 7,330 | 6,861 | 5,800 | 5,372 | 4,891 | 5,115 |
Operating Income | 1,487 | 1,595 | 1,700 | 1,349 | 1,202 | 1,002 |
Interest Expense | -18 | -11 | -7 | -4 | -6 | -5 |
Interest & Investment Income | 16 | 13 | 8 | 1 | - | - |
Earnings From Equity Investments | -12 | -5 | - | - | - | - |
Currency Exchange Gain (Loss) | - | -13 | 13 | -6 | 3 | 1 |
Other Non Operating Income (Expenses) | 2 | 4 | 1 | 8 | 14 | 83 |
EBT Excluding Unusual Items | 1,475 | 1,583 | 1,715 | 1,348 | 1,213 | 1,081 |
Gain (Loss) on Sale of Investments | - | - | -27 | -96 | - | -21 |
Gain (Loss) on Sale of Assets | 16 | - | 3 | 52 | -19 | -2 |
Asset Writedown | - | - | -14 | - | -21 | -23 |
Other Unusual Items | 1 | - | -1 | - | -1 | - |
Pretax Income | 1,492 | 1,583 | 1,676 | 1,304 | 1,172 | 1,035 |
Income Tax Expense | 492 | 518 | 569 | 454 | 443 | 379 |
Earnings From Continuing Operations | 1,000 | 1,065 | 1,107 | 850 | 729 | 656 |
Minority Interest in Earnings | -65 | -46 | -23 | 15 | -20 | -2 |
Net Income | 935 | 1,019 | 1,084 | 865 | 709 | 654 |
Net Income to Common | 935 | 1,019 | 1,084 | 865 | 709 | 654 |
Net Income Growth | -6.41% | -6.00% | 25.32% | 22.00% | 8.41% | 60.29% |
Shares Outstanding (Basic) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Outstanding (Diluted) | 13 | 13 | 13 | 13 | 13 | 13 |
Shares Change (YoY) | -0.80% | -0.34% | 0.13% | 0.17% | 0.19% | -0.57% |
EPS (Basic) | 74.51 | 80.86 | 85.72 | 68.49 | 56.24 | 51.97 |
EPS (Diluted) | 74.51 | 80.86 | 85.72 | 68.49 | 56.24 | 51.97 |
EPS Growth | -5.66% | -5.68% | 25.16% | 21.80% | 8.20% | 61.21% |
Free Cash Flow | -337 | 1,205 | 557 | 929 | 640 | 726 |
Free Cash Flow Per Share | -26.86 | 95.62 | 44.05 | 73.56 | 50.77 | 57.70 |
Dividend Per Share | 16.000 | 15.000 | 13.000 | 9.000 | 8.000 | 7.000 |
Dividend Growth | 14.29% | 15.38% | 44.44% | 12.50% | 14.29% | 40.00% |
Gross Margin | 24.53% | 25.08% | 25.13% | 25.43% | 26.04% | 31.21% |
Operating Margin | 4.14% | 4.73% | 5.70% | 5.10% | 5.14% | 5.11% |
Profit Margin | 2.60% | 3.02% | 3.63% | 3.27% | 3.03% | 3.34% |
Free Cash Flow Margin | -0.94% | 3.57% | 1.87% | 3.52% | 2.73% | 3.71% |
EBITDA | 1,833 | 1,858 | 1,964 | 1,661 | 1,514 | 1,253 |
EBITDA Margin | 5.10% | 5.51% | 6.58% | 6.29% | 6.47% | 6.39% |
D&A For EBITDA | 346 | 263 | 264 | 312 | 312 | 251 |
EBIT | 1,487 | 1,595 | 1,700 | 1,349 | 1,202 | 1,002 |
EBIT Margin | 4.14% | 4.73% | 5.70% | 5.10% | 5.14% | 5.11% |
Effective Tax Rate | 32.98% | 32.72% | 33.95% | 34.82% | 37.80% | 36.62% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.