SMN Corporation
6185.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥2,950,789 | ¥2,729,261 | ¥3,346,714 | ¥2,704,000 |
| % Growth | 8.1% | -18.4% | 23.8% | – |
| Cost of Goods Sold | ¥2,365,976 | ¥2,204,692 | ¥2,596,576 | ¥2,146,000 |
| Gross Profit | ¥584,813 | ¥524,569 | ¥750,138 | ¥558,000 |
| % Margin | 19.8% | 19.2% | 22.4% | 20.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥473,811 | ¥454,362 | ¥456,634 | ¥483,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥1,000 |
| Operating Expenses | ¥473,811 | ¥454,362 | ¥456,634 | ¥484,000 |
| Operating Income | ¥111,002 | ¥70,207 | ¥293,504 | ¥74,000 |
| % Margin | 3.8% | 2.6% | 8.8% | 2.7% |
| Other Income/Exp. Net | -¥4,040 | -¥11,555 | -¥10,415 | -¥4,000 |
| Pre-Tax Income | ¥106,962 | ¥58,652 | ¥283,089 | ¥70,000 |
| Tax Expense | ¥5,110 | ¥39,953 | ¥146 | ¥4,000 |
| Net Income | ¥101,852 | ¥18,698 | ¥282,943 | ¥66,000 |
| % Margin | 3.5% | 0.7% | 8.5% | 2.4% |
| EPS | 6.97 | 1.28 | 19.4 | 4.53 |
| % Growth | 444.5% | -93.4% | 328.3% | – |
| EPS Diluted | 6.97 | 1.28 | 19.4 | 4.53 |
| Weighted Avg Shares Out | 14,610 | 14,594 | 14,589 | 14,569 |
| Weighted Avg Shares Out Dil | 14,610 | 14,594 | 14,589 | 14,569 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,737 | ¥0 | ¥911 | ¥89 |
| Interest Expense | ¥2,407 | ¥3,222 | ¥2,240 | ¥4,089 |
| Depreciation & Amortization | ¥130,090 | ¥132,451 | ¥133,964 | ¥208,750 |
| EBITDA | ¥239,458 | ¥194,328 | ¥419,291 | ¥283,750 |
| % Margin | 8.1% | 7.1% | 12.5% | 10.5% |