Miura 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
Revenue	264,185	251,341	159,695	158,377	143,543	134,732
Revenue Growth (YoY)	16.40%	57.39%	0.83%	10.33%	6.54%	-6.21%
Cost of Revenue	163,911	157,115	92,868	94,058	84,556	79,758
Gross Profit	100,274	94,226	66,827	64,319	58,987	54,974
Selling, General & Admin	70,909	54,607	37,575	35,534	33,289	30,570
Research & Development	-	4,560	3,211	3,353	2,905	3,165
Other Operating Expenses	-293	-688	-778	-507	-484	-304
Operating Expenses	70,616	68,731	43,976	42,609	39,745	37,457
Operating Income	29,658	25,495	22,851	21,710	19,242	17,517
Interest Expense	-1,634	-1,605	-80	-84	-68	-71
Interest & Investment Income	1,452	1,272	930	633	407	342
Earnings From Equity Investments	6,607	4,712	2,802	1,230	439	-
Currency Exchange Gain (Loss)	-	86	261	263	267	-37
Other Non Operating Income (Expenses)	1	220	233	132	278	456
EBT Excluding Unusual Items	36,084	30,180	26,997	23,884	20,565	18,207
Gain (Loss) on Sale of Investments	-	-113	-193	-500	-66	26
Gain (Loss) on Sale of Assets	-	-126	-20	86	-79	-69
Asset Writedown	-	-312	4	-4	-	-
Pretax Income	36,084	29,629	26,788	23,466	20,420	18,164
Income Tax Expense	6,746	6,266	7,321	6,480	6,018	5,454
Earnings From Continuing Operations	29,338	23,363	19,467	16,986	14,402	12,710
Minority Interest in Earnings	153	-51	-99	-110	13	-15
Net Income	29,491	23,312	19,368	16,876	14,415	12,695
Net Income to Common	29,491	23,312	19,368	16,876	14,415	12,695
Net Income Growth	20.51%	20.36%	14.77%	17.07%	13.55%	-7.65%
Shares Outstanding (Basic)	116	113	111	113	113	113
Shares Outstanding (Diluted)	116	113	111	113	113	113
Shares Change (YoY)	3.63%	2.06%	-1.97%	-0.04%	0.09%	0.02%
EPS (Basic)	254.92	206.35	175.00	149.52	127.73	112.62
EPS (Diluted)	254.82	206.26	174.89	149.39	127.55	112.43
EPS Growth	16.29%	17.94%	17.07%	17.12%	13.45%	-7.66%
Free Cash Flow	38,417	27,994	18,605	16,234	16,997	20,630
Free Cash Flow Per Share	331.94	247.68	168.00	143.70	150.39	182.69
Dividend Per Share	67.000	61.000	53.000	45.000	39.000	35.000
Dividend Growth	24.07%	15.09%	17.78%	15.38%	11.43%	-5.41%
Gross Margin	37.96%	37.49%	41.85%	40.61%	41.09%	40.80%
Operating Margin	11.23%	10.14%	14.31%	13.71%	13.41%	13.00%
Profit Margin	11.16%	9.28%	12.13%	10.66%	10.04%	9.42%
Free Cash Flow Margin	14.54%	11.14%	11.65%	10.25%	11.84%	15.31%
EBITDA	43,860	39,901	29,558	28,743	26,121	24,250
EBITDA Margin	16.60%	15.88%	18.51%	18.15%	18.20%	18.00%
D&A For EBITDA	14,202	14,406	6,707	7,033	6,879	6,733
EBIT	29,658	25,495	22,851	21,710	19,242	17,517
EBIT Margin	11.23%	10.14%	14.31%	13.71%	13.41%	13.00%
Effective Tax Rate	18.70%	21.15%	27.33%	27.61%	29.47%	30.03%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.