S.B.C. Medical Group (SBC)
Provides management infrastructure for Shonan Beauty Clinic and adjacent aesthetic-healthcare brands.
$4.21
At close+0.03 (+0.72%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 62 | 55 | 53 | 53 | 44 | 47 | 43 | 43 | 40 | 43 | 49 |
| Cost of revenue | 14 | 19 | 15 | 14 | 10 | 11 | 10 | 13 | 13 | 11 | 13 | 13 |
| Gross profit | 33 | 43 | 40 | 39 | 43 | 34 | 38 | 30 | 30 | 29 | 30 | 36 |
| 13 | 19 | 15 | 12 | 29 | 29 | 14 | 15 | 14 | 16 | 12 | 17 | |
| 13 | 19 | 15 | 12 | 29 | 14 | 13 | 14 | 14 | 19 | 12 | 17 | |
| Selling & marketing | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | −2 | 0 | 0 |
| General & administrative | 13 | 19 | 14 | 11 | 29 | 13 | 12 | 13 | 14 | 21 | 0 | 17 |
| Other expenses | 0 | 0 | 0 | 0 | 0 | 15 | 1 | 1 | 0 | −3 | 0 | 0 |
| Operating income | 20 | 24 | 24 | 27 | 14 | 5 | 24 | 15 | 16 | 13 | 18 | 19 |
| 1 | 0 | 3 | 0 | −1 | 1 | 7 | −1 | 3 | 6 | 1 | 1 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other non-operating income | −1 | 0 | −3 | 0 | 1 | −1 | −7 | 1 | −3 | −6 | −1 | 1 |
| Income before tax | 21 | 24 | 27 | 27 | 13 | 6 | 31 | 14 | 19 | 19 | 19 | 20 |
| Income tax expense | 13 | 9 | 8 | 9 | 10 | 0 | 10 | 11 | 6 | 4 | 8 | 8 |
| Net income from continuing operations | 8 | 14 | 19 | 19 | 3 | 7 | 21 | 2 | 13 | 14 | 11 | 12 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −1 |
| Net income | 8 | 14 | 19 | 18 | 3 | 7 | 22 | 2 | 13 | 14 | 11 | 11 |
| EPS, basic | $0.09 | $0.15 | $0.20 | $0.20 | $0.03 | $0.06 | $0.21 | $0.02 | $0.12 | $0.14 | $0.11 | $0.10 |
| EPS, diluted | $0.09 | $0.15 | $0.20 | $0.20 | $0.03 | $0.06 | $0.21 | $0.02 | $0.12 | $0.14 | $0.11 | $0.10 |
| Weighted average shares, basic | 94 | 94 | 94 | 94 | 95 | 103 | 103 | 104 | 103 | 103 | 103 | 103 |
| Weighted average shares, diluted | 94 | 94 | 94 | 94 | 95 | 103 | 103 | 104 | 103 | 103 | 103 | 103 |
| EBITDA | 24 | 26 | 28 | 28 | 14 | 7 | 32 | 14 | 19 | 19 | 20 | 18 |
| Depreciation & amortization | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| EBIT | 21 | 24 | 27 | 27 | 13 | 6 | 31 | 14 | 19 | 19 | 19 | 18 |