Mitsubishi Logistics 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
Operating Revenue	268,870	247,267	224,942	270,308	222,902	187,348
Other Revenue	6,043	36,802	29,565	30,286	34,328	26,381
Revenue	274,913	284,069	254,507	300,594	257,230	213,729
Revenue Growth (YoY)	-0.50%	11.62%	-15.33%	16.86%	20.35%	-6.69%
Cost of Revenue	240,869	247,633	222,271	265,898	228,598	191,875
Gross Profit	34,044	36,436	32,236	34,696	28,632	21,854
Selling, General & Admin	15,603	13,930	12,487	11,137	9,957	9,474
Amortization of Goodwill & Intangibles	645	645	158	87	82	187
Operating Expenses	17,797	16,124	13,294	11,667	10,487	10,118
Operating Income	16,247	20,312	18,942	23,029	18,145	11,736
Interest Expense	-1,156	-873	-710	-532	-577	-568
Interest & Investment Income	4,118	4,574	4,802	5,715	3,979	3,323
Earnings From Equity Investments	3,437	-5,597	970	1,423	721	1,458
Currency Exchange Gain (Loss)	-413	-	-	330	569	-353
Other Non Operating Income (Expenses)	142	204	353	80	314	417
EBT Excluding Unusual Items	22,375	18,620	24,357	30,045	23,151	16,013
Gain (Loss) on Sale of Investments	51,703	29,999	15,329	8,832	3,489	3,942
Gain (Loss) on Sale of Assets	-279	678	-695	1,917	-556	17,862
Asset Writedown	-841	-197	-	-173	-36	-81
Other Unusual Items	32	123	178	329	-124	18,375
Pretax Income	72,990	49,223	39,169	40,950	25,924	56,111
Income Tax Expense	20,825	17,001	11,025	13,202	7,565	16,714
Earnings From Continuing Operations	52,165	32,222	28,144	27,748	18,359	39,397
Minority Interest in Earnings	-338	-358	-357	-522	-467	-237
Net Income	51,827	31,864	27,787	27,226	17,892	39,160
Net Income to Common	51,827	31,864	27,787	27,226	17,892	39,160
Net Income Growth	103.16%	14.67%	2.06%	52.17%	-54.31%	230.44%
Shares Outstanding (Basic)	356	371	387	398	408	424
Shares Outstanding (Diluted)	356	371	387	398	408	424
Shares Change (YoY)	-5.19%	-4.05%	-2.90%	-2.35%	-3.76%	-1.85%
EPS (Basic)	145.63	85.92	71.89	68.40	43.89	92.45
EPS (Diluted)	145.63	85.92	71.89	68.40	43.89	92.45
EPS Growth	114.28%	19.51%	5.10%	55.83%	-52.52%	236.68%
Free Cash Flow	-	16,457	23,510	20,069	-1,790	451
Free Cash Flow Per Share	-	44.37	60.83	50.42	-4.39	1.06
Dividend Per Share	16.000	32.000	24.000	18.000	16.000	12.000
Dividend Growth	-46.67%	33.33%	33.33%	12.50%	33.33%	-
Gross Margin	12.38%	12.83%	12.67%	11.54%	11.13%	10.22%
Operating Margin	5.91%	7.15%	7.44%	7.66%	7.05%	5.49%
Profit Margin	18.85%	11.22%	10.92%	9.06%	6.96%	18.32%
Free Cash Flow Margin	-	5.79%	9.24%	6.68%	-0.70%	0.21%
EBITDA	33,823	38,006	34,979	38,743	33,610	26,596
EBITDA Margin	12.30%	13.38%	13.74%	12.89%	13.07%	12.44%
D&A For EBITDA	17,576	17,694	16,037	15,714	15,465	14,860
EBIT	16,247	20,312	18,942	23,029	18,145	11,736
EBIT Margin	5.91%	7.15%	7.44%	7.66%	7.05%	5.49%
Effective Tax Rate	28.53%	34.54%	28.15%	32.24%	29.18%	29.79%

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