Income Statement

Revenue

+44%

+75%

10Y

Currency: JPY

	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	5	0	0	0	36	26	39	52	48	46	43	46	48	51	53	57	66	78	92	97	102	101	98	96	90	87	85	82	79	76	72	69	69	67	67	66	66	70	76	87	101	0	0	0
Revenue	3 749 N/A	4 586 +22%	4 939 +8%	5 212 +6%	5 488 +5%	5 667 +3%	5 618 -1%	7 618 +36%	7 732 +1%	7 931 +3%	8 236 +4%	8 692 +6%	9 166 +5%	9 489 +4%	9 859 +4%	10 181 +3%	10 767 +6%	11 161 +4%	11 499 +3%	12 046 +5%	12 613 +5%	13 119 +4%	13 993 +7%	15 056 +8%	16 088 +7%	16 889 +5%	17 232 +2%	19 069 +11%	20 266 +6%	21 735 +7%	22 940 +6%	23 055 +1%	23 509 +2%	24 226 +3%	25 570 +6%	26 611 +4%	27 605 +4%	28 489 +3%	29 407 +3%	30 836 +5%	32 148 +4%	33 424 +4%	34 112 +2%	35 140 +3%	36 300 +3%	36 150 0%	36 206 +0%	35 960 -1%	36 259 +1%	37 249 +3%	37 909 +2%	38 899 +3%	40 578 +4%	42 306 +4%	44 016 +4%	45 667 +4%	48 344 +6%	49 807 +3%	51 592 +4%	53 973 +5%	56 205 +4%	58 341 +4%	59 501 +2%	60 952 +2%	62 198 +2%	62 585 +1%	63 413 +1%
Gross Profit
Cost of Revenue	(113)	(114)	(145)	(179)	(224)	(244)	(220)	(319)	(287)	(257)	(300)	(431)	(568)	(630)	(675)	(700)	(709)	(762)	(853)	(953)	(1 079)	(1 172)	(1 211)	(1 333)	(1 399)	(1 441)	(1 509)	(2 204)	(2 714)	(3 270)	(3 823)	(3 727)	(3 598)	(3 455)	(3 414)	(3 289)	(3 350)	(3 440)	(3 484)	(3 535)	(3 547)	(3 698)	(3 877)	(4 048)	(4 145)	(4 075)	(3 975)	(3 957)	(3 974)	(4 172)	(4 340)	(4 455)	(4 663)	(4 860)	(5 191)	(5 566)	(5 801)	(6 080)	(6 271)	(6 430)	(6 634)	(6 845)	(6 883)	(7 098)	(7 238)	(7 239)	(7 398)
Gross Profit	3 636 N/A	4 472 +23%	4 795 +7%	5 033 +5%	5 263 +5%	5 423 +3%	5 398 0%	7 299 +35%	7 445 +2%	7 675 +3%	7 937 +3%	8 261 +4%	8 598 +4%	8 859 +3%	9 184 +4%	9 481 +3%	10 059 +6%	10 399 +3%	10 646 +2%	11 094 +4%	11 535 +4%	11 946 +4%	12 783 +7%	13 724 +7%	14 688 +7%	15 448 +5%	15 723 +2%	16 865 +7%	17 553 +4%	18 465 +5%	19 117 +4%	19 328 +1%	19 911 +3%	20 772 +4%	22 156 +7%	23 322 +5%	24 255 +4%	25 049 +3%	25 923 +3%	27 301 +5%	28 601 +5%	29 726 +4%	30 235 +2%	31 092 +3%	32 155 +3%	32 075 0%	32 231 +0%	32 003 -1%	32 285 +1%	33 077 +2%	33 569 +1%	34 444 +3%	35 915 +4%	37 446 +4%	38 825 +4%	40 101 +3%	42 543 +6%	43 727 +3%	45 321 +4%	47 543 +5%	49 571 +4%	51 496 +4%	52 618 +2%	53 854 +2%	54 960 +2%	55 346 +1%	56 015 +1%
Operating Income
Operating Expenses	(2 740)	(3 267)	(3 842)	(4 252)	(4 430)	(4 446)	(4 349)	(5 818)	(5 968)	(6 181)	(6 531)	(6 741)	(7 135)	(7 471)	(7 716)	(7 911)	(8 193)	(8 570)	(8 906)	(9 363)	(9 900)	(10 255)	(10 796)	(11 644)	(12 446)	(12 824)	(13 419)	(14 108)	(14 738)	(15 450)	(15 698)	(15 681)	(16 370)	(17 311)	(18 537)	(19 301)	(20 481)	(21 260)	(22 081)	(22 558)	(24 082)	(25 143)	(25 812)	(26 157)	(26 423)	(26 265)	(26 164)	(26 533)	(26 627)	(26 996)	(27 424)	(28 126)	(29 058)	(30 208)	(31 366)	(32 822)	(34 620)	(36 355)	(38 139)	(39 274)	(42 031)	(44 354)	(45 702)	(47 519)	(48 072)	(48 194)	(49 367)
Selling, General & Administrative	(2 686)	(3 204)	(3 741)	(4 095)	(4 206)	(4 188)	(4 089)	(5 429)	(5 586)	(5 778)	(6 085)	(6 260)	(6 931)	(7 243)	(7 484)	(7 402)	(7 712)	(8 102)	(8 445)	(8 856)	(9 418)	(9 741)	(10 246)	(11 015)	(11 872)	(12 234)	(12 889)	(13 101)	(13 389)	(13 852)	(14 311)	(14 160)	(15 520)	(16 445)	(17 223)	(17 593)	(18 698)	(19 439)	(20 135)	(20 690)	(21 918)	(22 953)	(23 739)	(24 136)	(24 341)	(24 140)	(24 002)	(24 348)	(24 245)	(24 546)	(25 016)	(25 643)	(26 510)	(27 550)	(28 587)	(29 924)	(31 594)	(33 209)	(34 860)	(35 817)	(38 436)	(40 629)	(41 949)	(43 705)	(44 052)	(44 131)	(45 117)
Research & Development	0	0	0	0	0	0	0	(25)	0	0	0	(12)	0	0	0	(6)	0	0	0	(41)	0	0	0	0	0	0	0	(24)	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(54)	(63)	(101)	(157)	(224)	(252)	(260)	(365)	(382)	(403)	(445)	(469)	(206)	(228)	(232)	(503)	(481)	(468)	(460)	(467)	(482)	(513)	(550)	(607)	(519)	(535)	(531)	(983)	(1 196)	(1 444)	0	(1 517)	(829)	(845)	(1 312)	(1 707)	(1 742)	(1 781)	(1 791)	(1 868)	(1 883)	(1 910)	(1 947)	(2 020)	(2 081)	(2 123)	(2 161)	(2 185)	(2 253)	(2 328)	(2 408)	(2 482)	(2 547)	(2 651)	(2 772)	(2 896)	(3 026)	(3 144)	(3 276)	(3 456)	(3 593)	(3 723)	(3 753)	(3 813)	(3 956)	(4 062)	(4 248)
Other Operating Expenses	0	0	0	0	0	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(22)	(55)	(55)	0	(0)	(153)	(153)	(1 387)	(0)	(21)	(22)	(2)	(1)	(41)	(40)	(155)	0	(281)	(280)	(126)	(1)	(1)	(2)	0	0	(129)	(122)	0	(1)	(1)	(7)	(7)	(2)	0	(3)	(4)	(1)	(2)	(2)	0	(1)	(64)	(1)	0
Operating Income	896 N/A	1 206 +35%	953 -21%	781 -18%	834 +7%	977 +17%	1 049 +7%	1 481 +41%	1 477 0%	1 494 +1%	1 406 -6%	1 520 +8%	1 463 -4%	1 388 -5%	1 468 +6%	1 571 +7%	1 866 +19%	1 829 -2%	1 740 -5%	1 731 -1%	1 635 -6%	1 692 +3%	1 986 +17%	2 079 +5%	2 243 +8%	2 624 +17%	2 304 -12%	2 757 +20%	2 815 +2%	3 015 +7%	3 419 +13%	3 646 +7%	3 541 -3%	3 460 -2%	3 620 +5%	4 021 +11%	3 774 -6%	3 789 +0%	3 842 +1%	4 743 +23%	4 519 -5%	4 583 +1%	4 423 -3%	4 935 +12%	5 732 +16%	5 810 +1%	6 067 +4%	5 470 -10%	5 658 +3%	6 081 +7%	6 145 +1%	6 318 +3%	6 857 +9%	7 238 +6%	7 459 +3%	7 279 -2%	7 923 +9%	7 372 -7%	7 182 -3%	8 269 +15%	7 540 -9%	7 142 -5%	6 916 -3%	6 335 -8%	6 888 +9%	7 152 +4%	6 648 -7%
Pre-Tax Income
Interest Income Expense	5	5	4	2	18	(0)	21	46	97	140	123	145	176	213	291	287	393	409	377	295	340	347	378	403	550	545	572	961	1 076	1 070	1 048	794	702	722	820	939	1 229	1 396	1 340	1 246	1 403	1 287	1 378	1 365	1 207	1 167	1 045	1 178	1 167	1 309	1 398	1 399	1 535	1 455	1 465	1 464	1 399	1 414	1 342	1 589	1 786	1 805	1 848	1 968	2 033	1 965	1 881
Non-Reccuring Items	0	4	(11)	(18)	(21)	0	5	(39)	(40)	(38)	(43)	0	0	0	0	(34)	(41)	(41)	(49)	(117)	76	76	84	142	0	0	(111)	(155)	0	0	0	(21)	0	0	(34)	(39)	0	0	(26)	(281)	0	0	0	(13)	(21)	(28)	(150)	(136)	0	0	0	(6)	(7)	0	0	0	0	0	0	0	(30)	(39)	(75)	(93)	0	(56)	(20)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(2)	(19)	37	(104)	(109)	(95)	(180)	(38)	(31)	(54)	(25)	(65)	(67)	(164)	0	(125)	(127)	33	(11)	(10)	(27)	(117)	(79)	(78)	(60)	(14)	(12)	(9)	(12)	(13)	(14)	(13)	(38)	(159)	(158)	(176)	(155)	(33)	(29)	(10)	(1)
Total Other Income	0	0	0	0	3	3	4	3	4	5	(15)	71	69	72	90	132	142	150	157	315	320	315	319	200	211	204	190	32	1	30	40	(30)	(3)	(13)	(39)	47	41	(2)	9	(10)	(159)	33	99	55	113	112	79	75	71	59	54	10	28	51	41	65	84	74	91	43	79	105	89	54	45	63	80
Pre-Tax Income	901 N/A	1 214 +35%	946 -22%	765 -19%	834 +9%	980 +18%	1 079 +10%	1 491 +38%	1 538 +3%	1 601 +4%	1 471 -8%	1 736 +18%	1 708 -2%	1 673 -2%	1 850 +11%	1 956 +6%	2 360 +21%	2 346 -1%	2 226 -5%	2 224 0%	2 370 +7%	2 429 +2%	2 767 +14%	2 825 +2%	3 002 +6%	3 371 +12%	2 953 -12%	3 576 +21%	3 929 +10%	4 011 +2%	4 398 +10%	4 295 -2%	4 060 -5%	4 131 +2%	4 335 +5%	4 914 +13%	5 019 +2%	5 118 +2%	5 098 0%	5 534 +9%	5 763 +4%	5 778 +0%	5 773 0%	6 375 +10%	7 020 +10%	7 051 +0%	7 014 -1%	6 470 -8%	6 817 +5%	7 371 +8%	7 537 +2%	7 707 +2%	8 401 +9%	8 735 +4%	8 953 +2%	8 795 -2%	9 392 +7%	8 847 -6%	8 577 -3%	9 742 +14%	9 217 -5%	8 837 -4%	8 623 -2%	8 231 -5%	8 937 +9%	9 114 +2%	8 588 -6%
Net Income
Tax Provision	(381)	(496)	(388)	(315)	(341)	(414)	(451)	(616)	(616)	(623)	(603)	(731)	(688)	(678)	(719)	(722)	(838)	(830)	(815)	(853)	(807)	(837)	(941)	(993)	(1 085)	(1 234)	(1 124)	(1 167)	(1 288)	(1 367)	(1 467)	(1 291)	(1 195)	(1 164)	(1 224)	(1 408)	(1 348)	(1 339)	(1 233)	(1 342)	(1 324)	(1 339)	(1 430)	(1 615)	(1 859)	(1 835)	(1 901)	(1 669)	(1 740)	(1 942)	(1 956)	(2 298)	(2 494)	(2 601)	(2 631)	(2 389)	(2 571)	(2 394)	(2 357)	(2 514)	(2 216)	(2 114)	(1 924)	(2 177)	(2 105)	(1 738)	(1 720)
Income from Continuing Operations	520	718	558	450	493	567	628	876	922	978	868	1 005	1 021	996	1 131	1 234	1 522	1 516	1 411	1 371	1 563	1 592	1 826	1 832	1 917	2 137	1 830	2 409	2 641	2 644	2 931	3 004	2 865	2 967	3 111	3 506	3 671	3 779	3 865	4 192	4 439	4 439	4 343	4 760	5 161	5 216	5 113	4 801	5 077	5 429	5 581	5 409	5 907	6 134	6 322	6 406	6 821	6 453	6 220	7 228	7 001	6 723	6 699	6 054	6 832	7 376	6 868
Income to Minority Interest	0	0	0	0	0	0	0	1	2	3	4	0	3	2	(7)	(7)	(7)	(6)	6	9	6	3	1	(7)	(11)	(6)	(12)	(144)	(97)	(138)	(232)	(203)	(190)	(150)	(76)	(145)	(111)	(120)	(95)	25	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	520 N/A	718 +38%	558 -22%	450 -19%	493 +9%	567 +15%	628 +11%	876 +39%	924 +5%	981 +6%	872 -11%	1 005 +15%	1 024 +2%	998 -3%	1 124 +13%	1 227 +9%	1 515 +23%	1 510 0%	1 417 -6%	1 380 -3%	1 569 +14%	1 595 +2%	1 827 +15%	1 824 0%	1 906 +4%	2 131 +12%	1 817 -15%	2 266 +25%	2 544 +12%	2 506 -1%	2 699 +8%	2 801 +4%	2 674 -5%	2 817 +5%	3 035 +8%	3 361 +11%	3 561 +6%	3 659 +3%	3 711 +1%	4 216 +14%	4 371 +4%	4 378 +0%	4 342 -1%	4 760 +10%	5 162 +8%	5 216 +1%	5 112 -2%	4 800 -6%	5 075 +6%	5 429 +7%	5 581 +3%	5 408 -3%	5 907 +9%	6 133 +4%	6 321 +3%	6 406 +1%	6 820 +6%	6 453 -5%	6 220 -4%	7 227 +16%	7 001 -3%	6 721 -4%	6 697 0%	6 054 -10%	6 831 +13%	7 376 +8%	6 868 -7%
EPS (Diluted)	6.22 N/A	8.57 +38%	6.6 -23%	5.39 -18%	5.91 +10%	6.81 +15%	7.88 +16%	10.55 +34%	11.06 +5%	11.74 +6%	10.58 -10%	11.96 +13%	12.26 +3%	11.98 -2%	13.6 +14%	14.78 +9%	18.2 +23%	18.41 +1%	17.29 -6%	16.82 -3%	19.1 +14%	19.42 +2%	22.35 +15%	22.3 0%	23.44 +5%	26.21 +12%	22.4 -15%	27.85 +24%	31.17 +12%	30.86 -1%	32.52 +5%	33.64 +3%	30.7 -9%	19.03 -38%	34.96 +84%	38.57 +10%	40.83 +6%	25.06 -39%	42.66 +70%	48.23 +13%	50.02 +4%	50.04 +0%	49.67 -1%	54.44 +10%	59.03 +8%	59.64 +1%	58.39 -2%	54.85 -6%	57.97 +6%	62.01 +7%	63.7 +3%	61.76 -3%	67.47 +9%	70.05 +4%	72.2 +3%	73.13 +1%	77.86 +6%	73.63 -5%	71.3 -3%	82.74 +16%	81.23 -2%	78.89 -3%	78.82 0%	70.95 -10%	81.76 +15%	89.86 +10%	83.67 -7%

Income Statement Balance Sheet Cash Flow Statement

SMS Co Ltd
TSE:2175

Income Statement

Earnings Waterfall
SMS Co Ltd

Income Statement
SMS Co Ltd

See Also

Company

Help

Tools

Stocks

SMS Co Ltd TSE:2175

Income Statement

Earnings Waterfall SMS Co Ltd

Income Statement SMS Co Ltd

See Also

Company

Help

Tools

Stocks

SMS Co Ltd
TSE:2175

Earnings Waterfall
SMS Co Ltd

Income Statement
SMS Co Ltd