4431.T
Smaregi,Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 3,450.00
−1.43%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 12.2B | 11.1B | 8.4B | 5.9B | 4.3B |
| Cost of Revenue | 1.0B | 4.3B | 3.2B | 2.3B | 1.7B |
| Gross Profit | 2.0B | 6.8B | 5.2B | 3.6B | 2.6B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.4B | 4.4B | 3.5B | 2.7B | 2.0B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.4B | 4.4B | 3.5B | 2.7B | 2.0B |
| Cost and Expenses | 9.7B | 8.7B | 6.7B | 5.0B | 3.7B |
| Operating Income (EBIT) | 2.5B | 2.4B | 1.7B | 893.0M | 636.0M |
| Non-Operating | |||||
| Interest Income | 87.0K | 3.5M | 44.0K | 187.0K | 41.0K |
| Interest Expense | 215.0K | 75.0K | — | — | 9.0K |
| Net Interest Income | (128.0K) | 3.5M | — | — | 32.0K |
| Other Non-Op Income/Expense | 2.5M | (17.4M) | (38.4M) | 2.5M | (44.2M) |
| Non-Operating Income (excl Interest) | 3.1M | 16.4M | 14.1M | 2.8M | 30.0K |
| EBT (Pre-Tax Income) | 592.2M | 2.4B | 1.7B | 954.7M | 755.6M |
| Income Tax Expense | 214.9M | 718.6M | 450.7M | 67.1M | 197.6M |
| Bottom Line | |||||
| Net Income | 1.7B | 1.6B | 1.2B | 887.0M | 557.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 1.7B | 1.6B | 1.2B | 887.0M | 557.0M |
| Per Share | |||||
| Basic EPS | ¥90 | ¥85 | ¥63 | ¥46 | ¥29 |
| Diluted EPS | ¥90 | ¥85 | ¥63 | ¥46 | ¥29 |
| Revenue Per Share | ¥632 | ¥575 | ¥437 | ¥308 | ¥221 |
| Shares | |||||
| Basic Shares Outstanding | 19.3M | 19.3M | 19.2M | 19.2M | 19.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 2.7B | 1.9B | 1.0B | 738.1M |
| D&A | — | 314.2M | 214.5M | 150.4M | 102.1M |
| EBIT | 2.5B | 2.4B | 1.7B | 893.0M | 636.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jan 1, 2026