Smartvalue Co., Ltd. (TYO:9417)
Japan · Delayed Price · Currency is JPY 325.00
-1.00 (-0.31%)
Sep 17, 2026, 3:30 PM JST
Smartvalue Income Statement
Financials in millions JPY. Fiscal year is July - June.
Millions JPY. Fiscal year is Jul - Jun.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
| 5,864 | 4,361 | 3,814 | 3,873 | 3,805 | |
Revenue Growth | 34.47% | 14.34% | -1.52% | 1.79% | 10.42% |
Cost of Revenue | 3,931 | 2,917 | 2,658 | 2,589 | 2,519 |
Gross Profit | 1,933 | 1,444 | 1,156 | 1,284 | 1,286 |
Selling, General & Admin | 1,754 | 1,869 | 1,449 | 1,343 | 1,285 |
Amortization of Goodwill & Intangibles | - | 16 | 16 | 16 | 16 |
Operating Expenses | 1,754 | 1,885 | 1,465 | 1,359 | 1,301 |
Operating Income | 179 | -441 | -309 | -75 | -15 |
Interest Expense | -903 | -302 | -8 | -7 | -6 |
Interest & Investment Income | 5 | - | - | - | - |
Other Non Operating Income (Expenses) | 20 | 27 | 4 | 7 | 29 |
EBT Excluding Unusual Items | -699 | -716 | -313 | -75 | 8 |
Gain (Loss) on Sale of Assets | 4 | - | - | - | - |
Asset Writedown | -151 | -178 | -47 | - | - |
Other Unusual Items | -12 | 2,138 | - | - | - |
Pretax Income | -858 | 1,244 | -360 | -75 | 8 |
Income Tax Expense | 129 | 391 | 28 | 35 | -14 |
Earnings From Continuing Operations | -987 | 853 | -388 | -110 | 22 |
Minority Interest in Earnings | 97 | 63 | 40 | 62 | -21 |
Net Income | -890 | 916 | -348 | -48 | 1 |
Net Income to Common | -890 | 916 | -348 | -48 | 1 |
Net Income Growth | - | - | - | - | - |
Shares Outstanding (Basic) | 10 | 10 | 10 | 10 | 10 |
Shares Outstanding (Diluted) | 10 | 10 | 10 | 10 | 10 |
Shares Change | -2.71% | - | 2.78% | 0.47% | 0.48% |
EPS (Basic) | -88.03 | 88.14 | -33.49 | -4.75 | 0.10 |
EPS (Diluted) | -88.03 | 88.14 | -33.49 | -4.75 | 0.10 |
EPS Growth | - | - | - | - | - |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 |
Free Cash Flow | -118 | -663 | -593 | -38 | 583 |
Free Cash Flow Per Share | -11.67 | -63.80 | -57.06 | -3.76 | 57.93 |
Dividend Per Share | - | 8.000 | 6.000 | 8.000 | 8.000 |
Dividend Growth | - | 33.33% | -25.00% | 0% | 0% |
Gross Margin | 32.96% | 33.11% | 30.31% | 33.15% | 33.80% |
Operating Margin | 3.05% | -10.11% | -8.10% | -1.94% | -0.39% |
Profit Margin | -15.18% | 21.00% | -9.12% | -1.24% | 0.03% |
Free Cash Flow Margin | -2.01% | -15.20% | -15.55% | -0.98% | 15.32% |
EBITDA | 1,269 | 116 | -158 | 71 | 122 |
EBITDA Margin | 21.64% | 2.66% | -4.14% | 1.83% | 3.21% |
D&A For EBITDA | 1,090 | 557 | 151 | 146 | 137 |
EBIT | 179 | -441 | -309 | -75 | -15 |
EBIT Margin | 3.05% | -10.11% | -8.10% | -1.94% | -0.39% |
Effective Tax Rate | - | 31.43% | - | - | - |