Stmn, Inc. (TYO:4019)
Japan · Delayed Price · Currency is JPY 602.00
-19.00 (-3.06%)
Aug 19, 2026, 3:30 PM JST
Stmn, Inc. Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 4,389 | 3,817 | 2,692 | 1,879 | 1,300 | |
Revenue Growth | 38.24% | 41.79% | 43.27% | 44.54% | - |
Cost of Revenue | 1,184 | 1,016 | 602 | 420 | 267 |
Gross Profit | 3,205 | 2,801 | 2,090 | 1,459 | 1,033 |
Selling, General & Admin | 2,745 | 2,467 | 1,829 | 1,272 | 883 |
Operating Expenses | 2,789 | 2,510 | 1,865 | 1,294 | 902 |
Operating Income | 415.96 | 291 | 225 | 165 | 131 |
Interest & Investment Income | 5.09 | 4 | - | - | - |
Other Non Operating Income (Expenses) | 4.97 | 4 | -1 | -2 | - |
EBT Excluding Unusual Items | 424.74 | 299 | 224 | 163 | 131 |
Gain (Loss) on Sale of Assets | - | - | - | -1 | - |
Pretax Income | 423.7 | 299 | 224 | 162 | 131 |
Income Tax Expense | 129.6 | 91 | 87 | 37 | 32 |
Net Income | 294.1 | 208 | 137 | 125 | 99 |
Net Income to Common | 294.1 | 208 | 137 | 125 | 99 |
Net Income Growth | 28.99% | 51.82% | 9.60% | 26.26% | - |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 8 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 |
Shares Change | -0.88% | 0.65% | 0.32% | 0.76% | - |
EPS (Basic) | 33.50 | 23.72 | 15.73 | 14.60 | 11.73 |
EPS (Diluted) | 33.35 | 23.51 | 15.62 | 14.29 | 11.42 |
EPS Growth | 29.85% | 50.51% | 9.31% | 25.13% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Free Cash Flow | 306.2 | -44 | 349 | 191 | 32 |
Free Cash Flow Per Share | 34.72 | -4.97 | 39.68 | 21.79 | 3.68 |
Dividend Per Share | 6.000 | 6.000 | 4.000 | 4.000 | - |
Dividend Growth | 50.00% | 50.00% | 0% | - | - |
Gross Margin | 73.02% | 73.38% | 77.64% | 77.65% | 79.46% |
Operating Margin | 9.48% | 7.62% | 8.36% | 8.78% | 10.08% |
Profit Margin | 6.70% | 5.45% | 5.09% | 6.65% | 7.61% |
Free Cash Flow Margin | 6.98% | -1.15% | 12.96% | 10.17% | 2.46% |
EBITDA | 456.19 | 329 | 256 | 191 | 150 |
EBITDA Margin | 10.39% | 8.62% | 9.51% | 10.17% | 11.54% |
D&A For EBITDA | 40.23 | 38 | 31 | 26 | 19 |
EBIT | 415.96 | 291 | 225 | 165 | 131 |
EBIT Margin | 9.48% | 7.62% | 8.36% | 8.78% | 10.08% |
Effective Tax Rate | 30.59% | 30.44% | 38.84% | 22.84% | 24.43% |
Advertising Expenses | - | 745 | 669 | 438 | 239 |