Smile Holdings Inc. (TYO:7084)
Japan · Delayed Price · Currency is JPY 2,081.00
-15.00 (-0.72%)
Jun 4, 2026, 3:30 PM JST
Smile Holdings Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 14,517 | 13,656 | 12,867 | 11,860 | 10,659 | |
Revenue Growth (YoY) | 6.30% | 6.13% | 8.49% | 11.27% | 16.96% |
Cost of Revenue | 12,305 | 11,723 | 11,273 | 10,597 | 9,629 |
Gross Profit | 2,212 | 1,933 | 1,594 | 1,263 | 1,030 |
Selling, General & Admin | 1,842 | 1,499 | 1,354 | 1,275 | 1,231 |
Operating Expenses | 1,842 | 1,522 | 1,361 | 1,295 | 1,244 |
Operating Income | 370 | 411 | 233 | -32 | -214 |
Interest Expense | -30 | -21 | -17 | -23 | -45 |
Other Non Operating Income (Expenses) | 9 | 23 | 95 | 432 | 1,406 |
EBT Excluding Unusual Items | 349 | 413 | 311 | 377 | 1,147 |
Gain (Loss) on Sale of Assets | - | - | 3 | - | - |
Asset Writedown | - | -59 | -50 | -48 | -82 |
Other Unusual Items | - | 72 | - | - | - |
Pretax Income | 349 | 426 | 264 | 329 | 1,065 |
Income Tax Expense | 129 | 275 | 132 | 141 | 379 |
Net Income | 220 | 151 | 132 | 188 | 686 |
Net Income to Common | 220 | 151 | 132 | 188 | 686 |
Net Income Growth | 45.70% | 14.39% | -29.79% | -72.59% | 25.41% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 |
Shares Change (YoY) | -0.08% | -0.73% | -0.04% | 0.81% | -0.48% |
EPS (Basic) | 68.22 | 46.82 | 40.70 | 57.99 | 216.09 |
EPS (Diluted) | 68.11 | 46.82 | 40.63 | 57.74 | 212.39 |
EPS Growth | 45.48% | 15.23% | -29.63% | -72.81% | 25.85% |
Free Cash Flow | -449 | 498 | 770 | 886 | 1,257 |
Free Cash Flow Per Share | -139.01 | 154.05 | 236.46 | 271.98 | 388.99 |
Dividend Per Share | - | 95.000 | - | - | - |
Gross Margin | 15.24% | 14.16% | 12.39% | 10.65% | 9.66% |
Operating Margin | 2.55% | 3.01% | 1.81% | -0.27% | -2.01% |
Profit Margin | 1.52% | 1.11% | 1.03% | 1.58% | 6.44% |
Free Cash Flow Margin | -3.09% | 3.65% | 5.98% | 7.47% | 11.79% |
EBITDA | 1,110 | 1,174 | 1,058 | 829 | 627 |
EBITDA Margin | 7.65% | 8.60% | 8.22% | 6.99% | 5.88% |
D&A For EBITDA | 740 | 763 | 825 | 861 | 841 |
EBIT | 370 | 411 | 233 | -32 | -214 |
EBIT Margin | 2.55% | 3.01% | 1.81% | -0.27% | -2.01% |
Effective Tax Rate | 36.96% | 64.55% | 50.00% | 42.86% | 35.59% |