Smartvalue Co Ltd
TSE:9417

Watchlist Manager
Smartvalue Co Ltd Logo
Smartvalue Co Ltd
TSE:9417
Watchlist
Price: 301 JPY 3.44% Market Closed
Market Cap: 3.1B JPY
Have any thoughts about
Smartvalue Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Smartvalue Co Ltd

Revenue
3.8B JPY
Cost of Revenue
-2.7B JPY
Gross Profit
1.2B JPY
Operating Expenses
-1.5B JPY
Operating Income
-308.4m JPY
Other Expenses
-40.5m JPY
Net Income
-348.9m JPY

Income Statement
Smartvalue Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
6 929
N/A
6 768
-2%
6 686
-1%
6 626
-1%
6 374
-4%
6 539
+3%
6 601
+1%
6 630
+0%
6 982
+5%
7 306
+5%
7 610
+4%
7 775
+2%
7 767
0%
7 743
0%
7 701
-1%
7 400
-4%
7 031
-5%
5 959
-15%
4 820
-19%
3 966
-18%
3 256
-18%
3 446
+6%
3 558
+3%
3 724
+5%
3 862
+4%
3 805
-1%
3 807
+0%
3 878
+2%
3 880
+0%
3 873
0%
3 863
0%
3 837
-1%
3 737
-3%
3 815
+2%
Gross Profit
Cost of Revenue
(5 091)
(4 969)
(4 943)
(4 868)
(4 627)
(4 690)
(4 677)
(4 654)
(4 866)
(5 190)
(5 463)
(5 634)
(5 631)
(5 540)
(5 458)
(5 171)
(4 960)
(4 287)
(3 542)
(3 040)
(2 464)
(2 783)
(2 822)
(2 844)
(2 853)
(2 519)
(2 512)
(2 551)
(2 598)
(2 589)
(2 599)
(2 649)
(2 672)
(2 657)
Gross Profit
1 838
N/A
1 800
-2%
1 744
-3%
1 758
+1%
1 747
-1%
1 849
+6%
1 925
+4%
1 977
+3%
2 117
+7%
2 116
0%
2 147
+1%
2 141
0%
2 136
0%
2 203
+3%
2 243
+2%
2 229
-1%
2 071
-7%
1 672
-19%
1 278
-24%
926
-28%
792
-14%
663
-16%
736
+11%
880
+20%
1 009
+15%
1 287
+28%
1 294
+1%
1 328
+3%
1 282
-3%
1 284
+0%
1 264
-2%
1 189
-6%
1 066
-10%
1 157
+9%
Operating Income
Operating Expenses
(1 569)
(1 542)
(1 569)
(1 583)
(1 583)
(1 575)
(1 591)
(1 627)
(1 661)
(1 734)
(1 773)
(1 804)
(1 837)
(1 883)
(1 954)
(2 024)
(2 111)
(2 255)
(2 049)
(1 838)
(1 592)
(1 613)
(1 626)
(1 648)
(1 664)
(1 302)
(1 298)
(1 302)
(1 319)
(1 359)
(1 403)
(1 409)
(1 446)
(1 466)
Selling, General & Administrative
(1 569)
(1 501)
(1 557)
(1 572)
(1 572)
(1 536)
(1 591)
(1 627)
(1 661)
(1 693)
(1 774)
(1 804)
(1 837)
(1 853)
(1 954)
(2 024)
(2 111)
(1 827)
(1 706)
(1 495)
(1 249)
(1 219)
(1 282)
(1 304)
(1 319)
(1 286)
(1 298)
(1 302)
(1 319)
(1 343)
(1 403)
(1 409)
(1 446)
(1 466)
Depreciation & Amortization
0
(41)
0
0
0
(38)
0
0
0
(41)
0
0
0
(30)
0
0
0
(428)
0
0
0
(394)
0
0
0
(16)
0
0
0
(16)
0
0
0
0
Other Operating Expenses
0
(0)
(11)
(11)
(11)
(0)
0
0
0
(0)
0
0
0
(0)
0
0
(0)
(0)
(343)
(343)
(343)
0
(345)
(345)
(345)
0
0
0
0
0
0
0
0
0
Operating Income
269
N/A
257
-4%
175
-32%
175
0%
164
-6%
275
+67%
333
+21%
349
+5%
456
+30%
382
-16%
373
-2%
337
-10%
299
-11%
320
+7%
289
-10%
205
-29%
(40)
N/A
(583)
-1 343%
(771)
-32%
(912)
-18%
(799)
+12%
(950)
-19%
(890)
+6%
(768)
+14%
(655)
+15%
(15)
+98%
(4)
+75%
26
N/A
(37)
N/A
(75)
-101%
(139)
-86%
(220)
-58%
(380)
-73%
(308)
+19%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(3)
(2)
(2)
(2)
(1)
3
4
4
5
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(2)
(4)
(6)
(8)
(8)
(8)
(7)
(7)
(7)
(8)
(9)
Non-Reccuring Items
(0)
(11)
0
0
0
(0)
(187)
(192)
(253)
(259)
(72)
(68)
(9)
(43)
(43)
(50)
(153)
(240)
(240)
(238)
(133)
(509)
(509)
(504)
(504)
(2)
0
(0)
(0)
(0)
(0)
(0)
(0)
(48)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
343
343
343
343
0
0
2
2
0
0
1 488
1 482
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
10
21
4
4
4
3
2
3
7
(6)
(4)
(2)
6
24
26
24
14
16
1 496
1 497
13
25
27
27
46
31
27
26
5
7
7
9
5
5
Pre-Tax Income
276
N/A
264
-4%
177
-33%
176
0%
166
-6%
276
+66%
489
+77%
507
+4%
556
+10%
464
-17%
302
-35%
267
-12%
298
+12%
303
+2%
273
-10%
181
-34%
1 309
+622%
675
-48%
485
-28%
347
-29%
(920)
N/A
(1 434)
-56%
(1 372)
+4%
(1 247)
+9%
(1 117)
+10%
8
N/A
15
+83%
44
+191%
(40)
N/A
(76)
-88%
(140)
-84%
(218)
-56%
(384)
-76%
(360)
+6%
Net Income
Tax Provision
(123)
(99)
(69)
(65)
(56)
(95)
(183)
(173)
(179)
(139)
(69)
(75)
(89)
(110)
(108)
(95)
(446)
(642)
(580)
(530)
(107)
26
(30)
(89)
(79)
15
13
24
14
(35)
(33)
(37)
(39)
(29)
Income from Continuing Operations
153
165
108
111
110
180
306
334
378
325
233
192
209
194
165
87
863
33
(94)
(183)
(1 027)
(1 408)
(1 402)
(1 336)
(1 196)
23
28
67
(27)
(111)
(173)
(255)
(423)
(389)
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
0
4
(15)
(22)
14
23
49
63
52
41
39
40
Net Income (Common)
153
N/A
165
+8%
108
-35%
111
+3%
110
-1%
180
+64%
306
+70%
334
+9%
378
+13%
325
-14%
233
-28%
192
-17%
209
+9%
194
-7%
165
-15%
87
-47%
863
+895%
33
-96%
(94)
N/A
(183)
-94%
(1 027)
-462%
(1 408)
-37%
(1 402)
+0%
(1 332)
+5%
(1 211)
+9%
1
N/A
41
+3 737%
91
+119%
23
-75%
(49)
N/A
(121)
-150%
(214)
-77%
(384)
-79%
(349)
+9%
EPS (Diluted)
17.01
N/A
18.26
+7%
11.97
-34%
12.37
+3%
12.21
-1%
20.03
+64%
35.16
+76%
38.36
+9%
43.42
+13%
36.6
-16%
23.06
-37%
19.04
-17%
20.99
+10%
19.19
-9%
16.59
-14%
8.7
-48%
84.32
+869%
3.28
-96%
-9.43
N/A
-18.25
-94%
-102.52
-462%
-140.54
-37%
-139.63
+1%
-132.65
+5%
-119.75
+10%
0.11
N/A
4.14
+3 664%
9.14
+121%
2.24
-75%
-4.8
N/A
-11.66
-143%
-20.59
-77%
-36.92
-79%
-33.57
+9%

See Also

Discover More