9417.T
Smartvalue Co.,Ltd.
スタンダード · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 339.00
−1.74%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 5.4B | 4.4B | 3.8B | 3.9B | 3.8B |
| Cost of Revenue | 868.7M | 2.9B | 2.7B | 2.6B | 2.5B |
| Gross Profit | 371.2M | 1.4B | 1.2B | 1.3B | 1.3B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 439.2M | 1.9B | 1.5B | 1.4B | 1.3B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 439.2M | 1.9B | 1.5B | 1.4B | 1.3B |
| Cost and Expenses | 5.7B | 4.8B | 4.1B | 3.9B | 3.8B |
| Operating Income (EBIT) | (337.0M) | (440.0M) | (308.0M) | (74.0M) | (15.0M) |
| Non-Operating | |||||
| Interest Income | 2.2M | 823.0K | 14.0K | 21.0K | 14.0K |
| Interest Expense | 227.1M | 302.3M | 9.0M | 7.5M | 6.1M |
| Net Interest Income | (224.9M) | (301.5M) | (9.0M) | (7.5M) | (6.0M) |
| Other Non-Op Income/Expense | (225.4M) | (292.8M) | (4.1M) | (771.0K) | 23.3M |
| Non-Operating Income (excl Interest) | 17.6M | 59.0M | 15.8M | 8.5M | 32.7M |
| EBT (Pre-Tax Income) | (293.4M) | 1.2B | (360.5M) | (75.9M) | 8.2M |
| Income Tax Expense | (17.0M) | 391.6M | 28.7M | 35.2M | (14.7M) |
| Bottom Line | |||||
| Net Income | 476.0M | 916.0M | (348.0M) | (48.0M) | 1.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 476.0M | 916.0M | (348.0M) | (48.0M) | 1.0M |
| Per Share | |||||
| Basic EPS | ¥45 | ¥88 | (¥34) | (¥5) | ¥0 |
| Diluted EPS | ¥45 | — | — | — | ¥0 |
| Revenue Per Share | ¥526 | ¥420 | ¥367 | ¥383 | ¥379 |
| Shares | |||||
| Basic Shares Outstanding | 10.2M | 10.4M | 10.4M | 10.1M | 10.0M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 8.1M | (173.0M) | 56.4M | 106.7M |
| D&A | — | 448.1M | 135.0M | 130.4M | 121.7M |
| EBIT | (337.0M) | (440.0M) | (308.0M) | (74.0M) | (15.0M) |
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 Mar 1, 2026