Smaregi, Inc. (TYO:4431)
Japan · Delayed Price · Currency is JPY 3,350.00
+20.00 (0.60%)
Sep 28, 2026, 12:44 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 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
| 13,939 | 13,345 | 11,066 | 8,386 | 5,914 | 4,296 | |
Revenue Growth | 20.70% | 20.59% | 31.97% | 41.78% | 37.67% | 208.40% |
Cost of Revenue | 4,672 | 4,572 | 4,304 | 3,182 | 2,345 | 1,654 |
Gross Profit | 9,267 | 8,773 | 6,762 | 5,203 | 3,569 | 2,642 |
Selling, General & Admin | 5,552 | 5,493 | 4,386 | 3,468 | 2,676 | 2,005 |
Operating Expenses | 5,615 | 5,556 | 4,386 | 3,468 | 2,676 | 2,016 |
Operating Income | 3,652 | 3,217 | 2,376 | 1,735 | 893.82 | 626 |
Interest & Investment Income | 13.19 | 13 | 3 | 0.04 | 0.19 | - |
Other Non Operating Income (Expenses) | -0.71 | 4 | 7 | 12.51 | 2.36 | -5 |
EBT Excluding Unusual Items | 3,664 | 3,234 | 2,386 | 1,748 | 896.37 | 621 |
Gain (Loss) on Sale of Investments | - | - | -29 | -9.99 | 58.29 | 137 |
Gain (Loss) on Sale of Assets | -49 | -49 | - | -38.69 | - | - |
Asset Writedown | -2.37 | - | - | -33.11 | - | -4 |
Other Unusual Items | - | - | - | -2.32 | - | - |
Pretax Income | 3,613 | 3,185 | 2,357 | 1,664 | 954.66 | 754 |
Income Tax Expense | 1,086 | 957 | 718 | 450.7 | 67.06 | 197 |
Net Income | 2,526 | 2,228 | 1,639 | 1,213 | 887.6 | 557 |
Net Income to Common | 2,526 | 2,228 | 1,639 | 1,213 | 887.6 | 557 |
Net Income Growth | 55.91% | 35.94% | 35.13% | 36.66% | 59.35% | 157.87% |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 20 |
Shares Change | -0.12% | 0.04% | 0.13% | -0.05% | -1.62% | 27.35% |
EPS (Basic) | 131.16 | 115.67 | 85.14 | 63.21 | 46.26 | 28.61 |
EPS (Diluted) | 131.03 | 115.56 | 85.03 | 63.00 | 46.07 | 28.50 |
EPS Growth | 55.95% | 35.91% | 34.97% | 36.75% | 61.65% | 102.88% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jul '26 Jul 31, 2026 | Apr '26 Apr 30, 2026 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 |
Free Cash Flow | - | 2,737 | 1,950 | 1,434 | 917.07 | 214 |
Free Cash Flow Per Share | - | 141.91 | 101.14 | 74.48 | 47.60 | 10.93 |
Dividend Per Share | 24.000 | 24.000 | 15.000 | - | - | - |
Dividend Growth | 60.00% | 60.00% | - | - | - | - |
Gross Margin | - | 65.74% | 61.11% | 62.05% | 60.35% | 61.50% |
Operating Margin | 26.20% | 24.11% | 21.47% | 20.69% | 15.11% | 14.57% |
Profit Margin | 18.12% | 16.70% | 14.81% | 14.46% | 15.01% | 12.97% |
Free Cash Flow Margin | - | 20.51% | 17.62% | 17.10% | 15.51% | 4.98% |
EBITDA | 4,299 | 3,808 | 2,742 | 1,954 | 1,048 | 728 |
EBITDA Margin | - | 28.54% | 24.78% | 23.30% | 17.72% | 16.95% |
D&A For EBITDA | 647.25 | 591 | 366 | 218.49 | 154.12 | 102 |
EBIT | 3,652 | 3,217 | 2,376 | 1,735 | 893.82 | 626 |
EBIT Margin | - | 24.11% | 21.47% | 20.69% | 15.11% | 14.57% |
Effective Tax Rate | - | 30.05% | 30.46% | 27.09% | 7.02% | 26.13% |
Advertising Expenses | - | 1,597 | 1,085 | - | - | 527 |