Smaregi Inc
TSE:4431
Smaregi Inc
TSE:4431
Price:
3 230
JPY
-1.37%
Market Closed
Market Cap:
63.6B
JPY
Income Statement
Earnings Waterfall
Smaregi Inc
Smaregi Inc
|
Revenue
|
9.6B
JPY
|
|
Cost of Revenue
|
-3.7B
JPY
|
|
Gross Profit
|
5.9B
JPY
|
|
Operating Expenses
|
-3.8B
JPY
|
|
Operating Income
|
2.1B
JPY
|
|
Other Expenses
|
-648.2m
JPY
|
|
Net Income
|
1.4B
JPY
|
Income Statement
Smaregi Inc
Smaregi Inc
Currency: JPY
Millions
TTM
| Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
2 749
N/A
|
2 927
+6%
|
3 150
+8%
|
3 250
+3%
|
3 193
-2%
|
2 904
-9%
|
3 036
+5%
|
3 324
+10%
|
3 529
+6%
|
3 766
+7%
|
5 851
+55%
|
4 297
-27%
|
6 527
+52%
|
6 939
+6%
|
5 546
-20%
|
5 914
+7%
|
6 510
+10%
|
7 220
+11%
|
7 789
+8%
|
8 386
+8%
|
9 092
+8%
|
9 591
+5%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(1 170)
|
(1 287)
|
(1 333)
|
(1 330)
|
(1 254)
|
(1 034)
|
(1 100)
|
(1 263)
|
(1 331)
|
(1 434)
|
(2 183)
|
(1 654)
|
(2 477)
|
(2 681)
|
(2 240)
|
(2 345)
|
(2 552)
|
(2 814)
|
(2 966)
|
(3 182)
|
(3 505)
|
(3 695)
|
|
| Gross Profit |
1 579
N/A
|
1 640
+4%
|
1 817
+11%
|
1 920
+6%
|
1 939
+1%
|
1 870
-4%
|
1 936
+4%
|
2 062
+6%
|
2 198
+7%
|
2 332
+6%
|
3 668
+57%
|
2 643
-28%
|
4 050
+53%
|
4 258
+5%
|
3 306
-22%
|
3 569
+8%
|
3 958
+11%
|
4 405
+11%
|
4 823
+9%
|
5 203
+8%
|
5 588
+7%
|
5 896
+6%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(938)
|
(857)
|
(976)
|
(1 169)
|
(1 258)
|
(1 301)
|
(1 302)
|
(1 216)
|
(1 259)
|
(1 400)
|
(2 359)
|
(2 006)
|
(3 027)
|
(3 223)
|
(2 652)
|
(2 676)
|
(2 839)
|
(3 074)
|
(3 286)
|
(3 468)
|
(3 695)
|
(3 801)
|
|
| Selling, General & Administrative |
(938)
|
(857)
|
(976)
|
(1 131)
|
(1 258)
|
(1 301)
|
(1 302)
|
(1 141)
|
(1 259)
|
(1 400)
|
(2 359)
|
(2 006)
|
(3 027)
|
(3 223)
|
(2 652)
|
(2 620)
|
(2 839)
|
(3 074)
|
(3 286)
|
(3 403)
|
(3 662)
|
(3 801)
|
|
| Research & Development |
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(33)
|
0
|
|
| Operating Income |
641
N/A
|
783
+22%
|
841
+7%
|
751
-11%
|
681
-9%
|
569
-16%
|
634
+11%
|
845
+33%
|
939
+11%
|
932
-1%
|
1 309
+40%
|
637
-51%
|
1 023
+61%
|
1 035
+1%
|
654
-37%
|
894
+37%
|
1 118
+25%
|
1 331
+19%
|
1 537
+15%
|
1 735
+13%
|
1 893
+9%
|
2 095
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
143
|
133
|
191
|
191
|
38
|
58
|
0
|
0
|
0
|
(33)
|
0
|
(43)
|
|
| 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
|
(39)
|
0
|
0
|
|
| Total Other Income |
(23)
|
(22)
|
(14)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(14)
|
(12)
|
(12)
|
(12)
|
2
|
0
|
0
|
(2)
|
0
|
(40)
|
(39)
|
|
| Pre-Tax Income |
618
N/A
|
760
+23%
|
826
+9%
|
752
-9%
|
681
-9%
|
570
-16%
|
634
+11%
|
847
+34%
|
930
+10%
|
923
-1%
|
1 453
+57%
|
756
-48%
|
1 203
+59%
|
1 214
+1%
|
681
-44%
|
955
+40%
|
1 119
+17%
|
1 331
+19%
|
1 535
+15%
|
1 664
+8%
|
1 854
+11%
|
2 013
+9%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(181)
|
(228)
|
(250)
|
(205)
|
(184)
|
(149)
|
(168)
|
(263)
|
(291)
|
(293)
|
(414)
|
(198)
|
(148)
|
(150)
|
(24)
|
(67)
|
(319)
|
(391)
|
(446)
|
(451)
|
(519)
|
(566)
|
|
| Income from Continuing Operations |
437
|
532
|
576
|
547
|
497
|
421
|
466
|
584
|
639
|
631
|
1 039
|
558
|
1 055
|
1 064
|
657
|
888
|
800
|
940
|
1 089
|
1 213
|
1 335
|
1 447
|
|
| Income to Minority Interest |
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) |
437
N/A
|
532
+22%
|
576
+8%
|
547
-5%
|
497
-9%
|
421
-15%
|
466
+11%
|
584
+25%
|
639
+9%
|
631
-1%
|
1 039
+65%
|
558
-46%
|
1 055
+89%
|
1 064
+1%
|
657
-38%
|
888
+35%
|
800
-10%
|
940
+18%
|
1 089
+16%
|
1 213
+11%
|
1 335
+10%
|
1 447
+8%
|
|
| EPS (Diluted) |
46.54
N/A
|
51.95
+12%
|
58.65
+13%
|
27.85
-53%
|
25.28
-9%
|
21.39
-15%
|
23.83
+11%
|
29.77
+25%
|
32.64
+10%
|
95.75
+193%
|
53.05
-45%
|
28.5
-46%
|
54.41
+91%
|
55.38
+2%
|
34.17
-38%
|
46.07
+35%
|
41.59
-10%
|
48.82
+17%
|
56.53
+16%
|
63
+11%
|
69.29
+10%
|
75.06
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
