METAWATER Co., Ltd. (FRA:2MW)
Germany · Delayed Price · Currency is EUR 17.80
-0.40 (-2.20%)
At close: Jan 30, 2026
METAWATER Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 203,618 | 179,094 | 165,561 | 150,716 | 135,557 | 133,355 | |
Revenue Growth (YoY) | 17.50% | 8.17% | 9.85% | 11.18% | 1.65% | 3.60% |
Cost of Revenue | 156,650 | 140,380 | 131,158 | 120,428 | 107,065 | 103,736 |
Gross Profit | 46,968 | 38,714 | 34,403 | 30,288 | 28,492 | 29,619 |
Selling, General & Admin | 32,740 | 24,769 | 21,858 | 19,268 | 18,000 | 16,401 |
Research & Development | - | 2,352 | 2,129 | 2,070 | 2,015 | 2,100 |
Other Operating Expenses | - | 966 | 512 | 260 | 329 | 254 |
Operating Expenses | 32,740 | 28,087 | 24,499 | 21,598 | 20,344 | 18,755 |
Operating Income | 14,228 | 10,627 | 9,904 | 8,690 | 8,148 | 10,864 |
Interest Expense | -481 | -296 | -233 | -220 | -158 | -153 |
Interest & Investment Income | 430 | 269 | 216 | 202 | 209 | 202 |
Earnings From Equity Investments | 69 | -5 | -38 | 122 | - | - |
Currency Exchange Gain (Loss) | 47 | -147 | 621 | 528 | 599 | 56 |
Other Non Operating Income (Expenses) | -171 | -160 | -60 | 19 | 37 | 263 |
EBT Excluding Unusual Items | 14,122 | 10,288 | 10,410 | 9,341 | 8,835 | 11,232 |
Gain (Loss) on Sale of Investments | -235 | -235 | 100 | -193 | - | -104 |
Gain (Loss) on Sale of Assets | -43 | -104 | -21 | -81 | -84 | -76 |
Other Unusual Items | 79 | -90 | - | - | - | - |
Pretax Income | 13,923 | 9,859 | 10,489 | 9,067 | 8,751 | 11,052 |
Income Tax Expense | 3,430 | 2,566 | 3,124 | 2,572 | 2,853 | 4,492 |
Earnings From Continuing Operations | 10,493 | 7,293 | 7,365 | 6,495 | 5,898 | 6,560 |
Minority Interest in Earnings | -373 | -441 | -490 | -243 | 347 | -18 |
Net Income | 10,120 | 6,852 | 6,875 | 6,252 | 6,245 | 6,542 |
Net Income to Common | 10,120 | 6,852 | 6,875 | 6,252 | 6,245 | 6,542 |
Net Income Growth | 59.87% | -0.34% | 9.96% | 0.11% | -4.54% | 15.24% |
Shares Outstanding (Basic) | 44 | 44 | 44 | 44 | 44 | 43 |
Shares Outstanding (Diluted) | 44 | 44 | 44 | 44 | 44 | 43 |
Shares Change (YoY) | 0.05% | 0.06% | 0.06% | 0.06% | 0.20% | -11.37% |
EPS (Basic) | 231.85 | 157.04 | 157.66 | 143.45 | 143.38 | 150.50 |
EPS (Diluted) | 231.85 | 157.04 | 157.66 | 143.45 | 143.38 | 150.50 |
EPS Growth | 59.79% | -0.39% | 9.90% | 0.05% | -4.73% | 30.03% |
Free Cash Flow | - | 11,544 | -6,397 | -5,374 | 5,429 | 9,669 |
Free Cash Flow Per Share | - | 264.58 | -146.69 | -123.31 | 124.65 | 222.44 |
Dividend Per Share | 61.000 | 50.000 | 46.000 | 42.000 | 40.000 | 40.000 |
Dividend Growth | 27.08% | 8.70% | 9.52% | 5.00% | - | 12.68% |
Gross Margin | 23.07% | 21.62% | 20.78% | 20.10% | 21.02% | 22.21% |
Operating Margin | 6.99% | 5.93% | 5.98% | 5.77% | 6.01% | 8.15% |
Profit Margin | 4.97% | 3.83% | 4.15% | 4.15% | 4.61% | 4.91% |
Free Cash Flow Margin | - | 6.45% | -3.86% | -3.57% | 4.00% | 7.25% |
EBITDA | 17,517 | 13,554 | 12,348 | 10,597 | 9,859 | 12,304 |
EBITDA Margin | 8.60% | 7.57% | 7.46% | 7.03% | 7.27% | 9.23% |
D&A For EBITDA | 3,289 | 2,927 | 2,444 | 1,907 | 1,711 | 1,440 |
EBIT | 14,228 | 10,627 | 9,904 | 8,690 | 8,148 | 10,864 |
EBIT Margin | 6.99% | 5.93% | 5.98% | 5.77% | 6.01% | 8.15% |
Effective Tax Rate | 24.64% | 26.03% | 29.78% | 28.37% | 32.60% | 40.64% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.