Semba Corporation (TYO:6540)
Japan · Delayed Price · Currency is JPY 1,553.00
+15.00 (0.98%)
Aug 17, 2026, 3:30 PM JST
Semba 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 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
| 32,216 | 32,831 | 28,956 | 24,886 | 22,810 | 19,270 | |
Revenue Growth | -3.83% | 13.38% | 16.36% | 9.10% | 18.37% | -11.23% |
Cost of Revenue | 26,449 | 26,743 | 23,201 | 20,378 | 18,995 | 16,052 |
Gross Profit | 5,767 | 6,088 | 5,755 | 4,508 | 3,815 | 3,218 |
Selling, General & Admin | 4,000 | 3,751 | 3,834 | 3,223 | 3,036 | 2,757 |
Operating Expenses | 4,011 | 3,762 | 3,829 | 3,220 | 3,029 | 2,755 |
Operating Income | 1,756 | 2,326 | 1,926 | 1,288 | 786 | 463 |
Interest & Investment Income | 32 | 28 | 21 | 11 | 6 | 5 |
Currency Exchange Gain (Loss) | 121 | 9 | 71 | 60 | -69 | -10 |
Other Non Operating Income (Expenses) | 10 | 7 | -4 | 3 | 23 | 12 |
EBT Excluding Unusual Items | 1,919 | 2,370 | 2,014 | 1,362 | 746 | 470 |
Gain (Loss) on Sale of Investments | 129 | 129 | 129 | -19 | 88 | -37 |
Gain (Loss) on Sale of Assets | - | - | - | 138 | - | 62 |
Asset Writedown | -6 | -2 | -13 | - | - | - |
Other Unusual Items | -84 | -92 | -26 | 25 | - | -30 |
Pretax Income | 1,958 | 2,405 | 2,104 | 1,506 | 834 | 465 |
Income Tax Expense | 749 | 890 | 605 | 473 | 383 | 169 |
Net Income | 1,209 | 1,515 | 1,499 | 1,033 | 451 | 296 |
Net Income to Common | 1,209 | 1,515 | 1,499 | 1,033 | 451 | 296 |
Net Income Growth | -35.14% | 1.07% | 45.11% | 129.05% | 52.36% | -17.09% |
Shares Outstanding (Basic) | 11 | 11 | 11 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 10 | 10 |
Shares Change | -0.10% | 0.07% | 0.79% | 0.68% | - | 0.18% |
EPS (Basic) | 113.25 | 142.13 | 142.08 | 99.88 | 43.95 | 28.98 |
EPS (Diluted) | 113.25 | 142.13 | 140.75 | 97.84 | 43.02 | 28.27 |
EPS Growth | -34.71% | 0.98% | 43.86% | 127.43% | 52.18% | -17.10% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 3,898 | -2,173 | 3,403 | -686 | 1,214 | 495 |
Free Cash Flow Per Share | 365.15 | -203.87 | 319.47 | -64.91 | 115.66 | 47.16 |
Dividend Per Share | 76.000 | 76.000 | 60.000 | 50.000 | 33.000 | 25.000 |
Dividend Growth | 26.67% | 26.67% | 20.00% | 51.52% | 32.00% | 25.00% |
Gross Margin | 17.90% | 18.54% | 19.88% | 18.12% | 16.73% | 16.70% |
Operating Margin | 5.45% | 7.08% | 6.65% | 5.18% | 3.45% | 2.40% |
Profit Margin | 3.75% | 4.61% | 5.18% | 4.15% | 1.98% | 1.54% |
Free Cash Flow Margin | 12.10% | -6.62% | 11.75% | -2.76% | 5.32% | 2.57% |
EBITDA | 1,869 | 2,449 | 2,062 | 1,433 | 921 | 603 |
EBITDA Margin | 5.80% | 7.46% | 7.12% | 5.76% | 4.04% | 3.13% |
D&A For EBITDA | 113 | 123 | 136 | 145 | 135 | 140 |
EBIT | 1,756 | 2,326 | 1,926 | 1,288 | 786 | 463 |
EBIT Margin | 5.45% | 7.08% | 6.65% | 5.18% | 3.45% | 2.40% |
Effective Tax Rate | 38.25% | 37.01% | 28.75% | 31.41% | 45.92% | 36.34% |