SBI Holdings Inc
TSE:8473
SBI Holdings Inc
TSE:8473
Price:
3 898
JPY
0.05%
Market Closed
Market Cap:
1.2T
JPY
Income Statement
Earnings Waterfall
SBI Holdings Inc
SBI Holdings Inc
|
Revenue
|
916.2B
JPY
|
|
Cost of Revenue
|
-520B
JPY
|
|
Gross Profit
|
396.2B
JPY
|
|
Operating Expenses
|
-571.6B
JPY
|
|
Operating Income
|
-175.4B
JPY
|
|
Other Expenses
|
337.5B
JPY
|
|
Net Income
|
162.1B
JPY
|
Income Statement
SBI Holdings Inc
SBI Holdings Inc
Currency: JPY
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 437
|
11 271
|
17 547
|
26 074
|
27 849
|
29 486
|
31 031
|
30 326
|
30 855
|
31 480
|
31 883
|
32 576
|
33 171
|
33 899
|
35 483
|
42 158
|
0
|
29 058
|
52 935
|
122 458
|
89 758
|
94 517
|
114 686
|
209 653
|
0
|
0
|
64 891
|
0
|
|
| Revenue |
245 209
N/A
|
267 446
+9%
|
246 925
-8%
|
249 959
+1%
|
261 744
+5%
|
258 975
-1%
|
267 845
+3%
|
276 135
+3%
|
261 939
-5%
|
266 890
+2%
|
282 334
+6%
|
315 494
+12%
|
235 180
-25%
|
359 434
+53%
|
372 091
+4%
|
344 478
-7%
|
239 357
-31%
|
352 204
+47%
|
366 805
+4%
|
382 022
+4%
|
249 276
-35%
|
387 029
+55%
|
404 073
+4%
|
445 076
+10%
|
397 781
-11%
|
487 046
+22%
|
524 477
+8%
|
538 993
+3%
|
554 199
+3%
|
602 493
+9%
|
587 352
-3%
|
547 697
-7%
|
552 565
+1%
|
632 320
+14%
|
643 713
+2%
|
695 041
+8%
|
710 392
+2%
|
719 148
+1%
|
783 936
+9%
|
833 508
+6%
|
916 210
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(83 210)
|
(94 480)
|
(91 969)
|
(99 916)
|
(103 970)
|
(103 647)
|
(113 295)
|
(115 696)
|
(117 002)
|
(121 170)
|
(126 196)
|
(130 719)
|
(134 618)
|
(133 656)
|
(130 798)
|
(134 002)
|
(99 811)
|
(109 378)
|
(105 755)
|
(95 680)
|
(110 696)
|
(116 835)
|
(123 248)
|
(128 858)
|
(142 519)
|
(153 544)
|
(173 849)
|
(196 674)
|
(221 822)
|
(254 322)
|
(271 841)
|
(274 918)
|
(185 284)
|
(306 638)
|
(333 421)
|
(331 397)
|
(265 861)
|
(369 823)
|
(406 093)
|
(469 337)
|
(520 048)
|
|
| Gross Profit |
161 999
N/A
|
172 966
+7%
|
154 956
-10%
|
150 043
-3%
|
157 774
+5%
|
155 328
-2%
|
154 550
-1%
|
160 439
+4%
|
144 937
-10%
|
145 720
+1%
|
156 138
+7%
|
184 775
+18%
|
100 562
-46%
|
225 778
+125%
|
241 293
+7%
|
210 476
-13%
|
139 546
-34%
|
242 826
+74%
|
261 050
+8%
|
286 342
+10%
|
138 580
-52%
|
270 194
+95%
|
280 825
+4%
|
316 218
+13%
|
255 262
-19%
|
333 502
+31%
|
350 628
+5%
|
342 319
-2%
|
332 377
-3%
|
348 171
+5%
|
315 511
-9%
|
272 779
-14%
|
367 281
+35%
|
325 682
-11%
|
310 292
-5%
|
363 644
+17%
|
444 531
+22%
|
349 325
-21%
|
377 843
+8%
|
364 171
-4%
|
396 162
+9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(101 278)
|
(98 939)
|
(102 750)
|
(106 284)
|
(100 663)
|
(109 542)
|
(107 493)
|
(107 723)
|
(97 600)
|
(100 373)
|
(104 741)
|
(126 740)
|
(102 234)
|
(136 072)
|
(134 170)
|
(117 862)
|
(113 292)
|
(154 363)
|
(160 648)
|
(162 709)
|
(135 727)
|
(140 294)
|
(150 905)
|
(162 486)
|
(185 169)
|
(204 295)
|
(211 074)
|
(219 732)
|
(237 585)
|
(307 640)
|
(351 579)
|
(400 948)
|
(458 566)
|
(434 436)
|
(456 526)
|
(478 401)
|
(497 071)
|
(500 285)
|
(552 943)
|
(530 250)
|
(571 591)
|
|
| Selling, General & Administrative |
(92 039)
|
(93 128)
|
(95 326)
|
(95 919)
|
(82 259)
|
(97 020)
|
(96 278)
|
(96 041)
|
(78 126)
|
(94 610)
|
(95 931)
|
(98 009)
|
(83 309)
|
(103 474)
|
(104 870)
|
(108 675)
|
(95 954)
|
(114 801)
|
(120 414)
|
(123 656)
|
(113 148)
|
(139 020)
|
(145 486)
|
(155 059)
|
(140 547)
|
(172 643)
|
(182 043)
|
(187 176)
|
(205 062)
|
(272 362)
|
(317 234)
|
(367 401)
|
(322 015)
|
(394 929)
|
(400 537)
|
(405 424)
|
(363 789)
|
(412 445)
|
(422 454)
|
(430 259)
|
(441 660)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 622)
|
0
|
0
|
0
|
(7 749)
|
0
|
0
|
0
|
(8 517)
|
0
|
0
|
0
|
(7 661)
|
0
|
0
|
0
|
(4 158)
|
0
|
0
|
0
|
(2 187)
|
0
|
0
|
0
|
(1 538)
|
0
|
0
|
0
|
(1 983)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(9 774)
|
0
|
0
|
0
|
(9 222)
|
0
|
0
|
0
|
(9 319)
|
0
|
0
|
0
|
(6 604)
|
0
|
0
|
0
|
(11 417)
|
0
|
0
|
0
|
(18 621)
|
0
|
0
|
0
|
(22 585)
|
0
|
0
|
0
|
(39 742)
|
0
|
0
|
0
|
(39 987)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(9 239)
|
(5 811)
|
(7 424)
|
(10 365)
|
(8 630)
|
(12 522)
|
(11 215)
|
(11 682)
|
(1 630)
|
(5 763)
|
(8 810)
|
(28 731)
|
(1 857)
|
(32 598)
|
(29 300)
|
(9 187)
|
(2 217)
|
(39 562)
|
(40 234)
|
(39 053)
|
(3 501)
|
(1 274)
|
(5 419)
|
(7 427)
|
(21 843)
|
(31 652)
|
(29 031)
|
(32 556)
|
(7 751)
|
(35 278)
|
(34 345)
|
(33 547)
|
(95 271)
|
(39 507)
|
(55 989)
|
(72 977)
|
(91 312)
|
(87 840)
|
(130 489)
|
(99 991)
|
(129 931)
|
|
| Operating Income |
60 721
N/A
|
74 027
+22%
|
52 206
-29%
|
43 759
-16%
|
57 111
+31%
|
45 786
-20%
|
47 057
+3%
|
52 716
+12%
|
47 337
-10%
|
45 347
-4%
|
51 397
+13%
|
58 035
+13%
|
(1 672)
N/A
|
89 706
N/A
|
107 123
+19%
|
92 614
-14%
|
26 254
-72%
|
88 463
+237%
|
100 402
+13%
|
123 633
+23%
|
2 853
-98%
|
129 900
+4 453%
|
129 920
+0%
|
153 732
+18%
|
70 093
-54%
|
129 207
+84%
|
139 554
+8%
|
122 587
-12%
|
94 792
-23%
|
40 531
-57%
|
(36 068)
N/A
|
(128 169)
-255%
|
(91 285)
+29%
|
(108 754)
-19%
|
(146 234)
-34%
|
(114 757)
+22%
|
(52 540)
+54%
|
(150 960)
-187%
|
(175 100)
-16%
|
(166 079)
+5%
|
(175 429)
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 346
|
(265)
|
(1 731)
|
420
|
(1 364)
|
1 714
|
2 550
|
2 255
|
(1 294)
|
2 408
|
2 193
|
2 322
|
100 665
|
2 345
|
2 174
|
2 508
|
88 903
|
(120)
|
(6 279)
|
(13 976)
|
94 533
|
(24 180)
|
(24 578)
|
(24 077)
|
120 246
|
57 793
|
99 387
|
142 644
|
171 084
|
208 107
|
244 350
|
281 415
|
288 330
|
333 487
|
376 677
|
382 935
|
304 972
|
413 163
|
433 728
|
490 056
|
556 997
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3 520)
|
0
|
0
|
0
|
(2 904)
|
0
|
0
|
0
|
(27 183)
|
(6 326)
|
(11 029)
|
(11 029)
|
(32 120)
|
(13 754)
|
(17 232)
|
(24 811)
|
(31 567)
|
(32 361)
|
(33 060)
|
(34 813)
|
(49 959)
|
(41 348)
|
(43 797)
|
148 402
|
146 848
|
148 121
|
141 395
|
(65 863)
|
(94 905)
|
(102 274)
|
(110 055)
|
(113 364)
|
(110 863)
|
(112 033)
|
(108 428)
|
(103 118)
|
(99 278)
|
|
| Total Other Income |
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
|
(2 220)
|
(2 081)
|
(2 081)
|
0
|
139
|
0
|
0
|
0
|
|
| Pre-Tax Income |
63 067
N/A
|
73 762
+17%
|
50 475
-32%
|
44 179
-12%
|
52 227
+18%
|
47 500
-9%
|
49 607
+4%
|
54 971
+11%
|
43 139
-22%
|
47 755
+11%
|
53 590
+12%
|
60 357
+13%
|
71 810
+19%
|
85 725
+19%
|
98 268
+15%
|
84 093
-14%
|
83 037
-1%
|
74 589
-10%
|
76 891
+3%
|
84 846
+10%
|
65 819
-22%
|
73 359
+11%
|
72 282
-1%
|
94 842
+31%
|
140 380
+48%
|
145 652
+4%
|
195 144
+34%
|
413 633
+112%
|
412 724
0%
|
396 759
-4%
|
349 677
-12%
|
87 383
-75%
|
102 140
+17%
|
120 239
+18%
|
118 307
-2%
|
152 733
+29%
|
141 569
-7%
|
150 309
+6%
|
150 200
0%
|
220 859
+47%
|
282 290
+28%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(23 753)
|
(25 141)
|
(18 555)
|
(16 278)
|
(15 561)
|
(17 318)
|
(16 047)
|
(16 842)
|
(14 836)
|
(14 275)
|
(16 288)
|
(12 789)
|
(15 852)
|
(19 685)
|
(21 356)
|
(23 975)
|
(15 760)
|
(14 001)
|
(14 599)
|
(17 395)
|
(20 819)
|
(21 785)
|
(24 195)
|
(26 093)
|
(42 868)
|
(35 313)
|
(46 858)
|
(45 920)
|
(57 000)
|
(63 930)
|
(51 356)
|
(41 517)
|
(30 444)
|
(33 644)
|
(37 051)
|
(47 575)
|
(27 953)
|
(30 513)
|
(24 822)
|
(47 629)
|
(93 132)
|
|
| Income from Continuing Operations |
39 314
|
48 621
|
31 920
|
27 901
|
36 666
|
30 182
|
33 560
|
38 129
|
28 303
|
33 480
|
37 302
|
47 568
|
55 958
|
66 040
|
76 912
|
60 118
|
67 277
|
60 588
|
62 292
|
67 451
|
45 000
|
51 574
|
48 087
|
68 749
|
97 512
|
110 339
|
148 286
|
367 713
|
355 724
|
332 829
|
298 321
|
45 866
|
71 696
|
86 595
|
81 256
|
105 158
|
113 616
|
119 796
|
125 378
|
173 230
|
189 158
|
|
| Income to Minority Interest |
6 407
|
1 747
|
1 176
|
2 584
|
(2 551)
|
100
|
1 587
|
866
|
4 152
|
3 259
|
1 344
|
(3 782)
|
(9 274)
|
(13 483)
|
(17 025)
|
(11 181)
|
(14 729)
|
(14 242)
|
(15 442)
|
(16 147)
|
(7 513)
|
(9 480)
|
(5 386)
|
(7 926)
|
(16 414)
|
(16 567)
|
(23 527)
|
15 928
|
11 130
|
(3 785)
|
(6 779)
|
(40 808)
|
(36 251)
|
(24 768)
|
(17 113)
|
(18 591)
|
(26 373)
|
(35 648)
|
(30 497)
|
(44 446)
|
(27 038)
|
|
| Net Income (Common) |
45 721
N/A
|
50 368
+10%
|
33 096
-34%
|
30 485
-8%
|
34 115
+12%
|
30 282
-11%
|
35 147
+16%
|
38 995
+11%
|
32 455
-17%
|
36 739
+13%
|
38 646
+5%
|
43 786
+13%
|
46 684
+7%
|
52 557
+13%
|
59 887
+14%
|
48 937
-18%
|
52 548
+7%
|
46 346
-12%
|
46 850
+1%
|
51 304
+10%
|
37 487
-27%
|
42 094
+12%
|
42 701
+1%
|
60 823
+42%
|
81 098
+33%
|
93 772
+16%
|
124 759
+33%
|
383 641
+208%
|
366 854
-4%
|
329 044
-10%
|
291 542
-11%
|
5 058
-98%
|
35 445
+601%
|
61 827
+74%
|
64 143
+4%
|
86 567
+35%
|
87 243
+1%
|
84 148
-4%
|
94 881
+13%
|
128 784
+36%
|
162 120
+26%
|
|
| EPS (Diluted) |
192.91
N/A
|
212.52
+10%
|
142.04
-33%
|
133.12
-6%
|
146.33
+10%
|
132.81
-9%
|
156.2
+18%
|
175.65
+12%
|
144.57
-18%
|
163.28
+13%
|
168.75
+3%
|
175.14
+4%
|
195.29
+12%
|
206.91
+6%
|
233.93
+13%
|
185.64
-21%
|
204.1
+10%
|
180.41
-12%
|
182.38
+1%
|
199.8
+10%
|
145.98
-27%
|
163.89
+12%
|
155.04
-5%
|
214.12
+38%
|
294.51
+38%
|
328.2
+11%
|
437.24
+33%
|
1 341.2
+207%
|
1 283.24
-4%
|
1 341.92
+5%
|
956.52
-29%
|
18.48
-98%
|
115.83
+527%
|
196.69
+70%
|
206.75
+5%
|
231.6
+12%
|
283.75
+23%
|
277.1
-2%
|
297.78
+7%
|
425.43
+43%
|
536.09
+26%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
