MIRARTH HOLDINGS,Inc. (FRA:TDI)
Germany · Delayed Price · Currency is EUR 2.080
+0.040 (1.96%)
At close: Jan 30, 2026
MIRARTH HOLDINGS,Inc. 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 | Sep '25 Sep 30, 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 |
| 166,721 | 196,523 | 185,194 | 153,472 | 162,744 | 148,397 | |
Revenue Growth (YoY) | -21.50% | 6.12% | 20.67% | -5.70% | 9.67% | -11.93% |
Cost of Revenue | 129,618 | 154,212 | 144,603 | 121,763 | 129,626 | 118,469 |
Gross Profit | 37,103 | 42,311 | 40,591 | 31,709 | 33,118 | 29,928 |
Selling, General & Admin | 27,286 | 27,927 | 25,132 | 24,677 | 21,105 | 18,993 |
Operating Expenses | 27,305 | 27,946 | 25,133 | 24,677 | 21,240 | 19,139 |
Operating Income | 9,798 | 14,365 | 15,458 | 7,032 | 11,878 | 10,789 |
Interest Expense | -3,771 | -3,017 | -2,795 | -2,080 | -1,755 | -1,226 |
Interest & Investment Income | - | -54 | 61 | 439 | 359 | 292 |
Earnings From Equity Investments | 385 | 272 | 238 | -219 | -138 | 18 |
Other Non Operating Income (Expenses) | 534 | 629 | -127 | 39 | -86 | 60 |
EBT Excluding Unusual Items | 6,946 | 12,195 | 12,835 | 5,211 | 10,258 | 9,933 |
Gain (Loss) on Sale of Investments | -63 | -506 | 694 | 601 | -219 | - |
Gain (Loss) on Sale of Assets | - | - | - | -35 | - | -171 |
Asset Writedown | -5 | -36 | -508 | -48 | -588 | -2,589 |
Other Unusual Items | -180 | -328 | -31 | -26 | -1 | -1 |
Pretax Income | 6,698 | 11,325 | 12,990 | 5,703 | 9,450 | 7,172 |
Income Tax Expense | 1,292 | 3,028 | 4,714 | 1,257 | 3,179 | 2,481 |
Earnings From Continuing Operations | 5,406 | 8,297 | 8,276 | 4,446 | 6,271 | 4,691 |
Minority Interest in Earnings | -154 | -90 | -98 | 138 | -56 | 2 |
Net Income | 5,252 | 8,207 | 8,178 | 4,584 | 6,215 | 4,693 |
Net Income to Common | 5,252 | 8,207 | 8,178 | 4,584 | 6,215 | 4,693 |
Net Income Growth | -48.35% | 0.36% | 78.40% | -26.24% | 32.43% | -12.46% |
Shares Outstanding (Basic) | 136 | 131 | 110 | 109 | 109 | 109 |
Shares Outstanding (Diluted) | 136 | 132 | 111 | 110 | 110 | 109 |
Shares Change (YoY) | 14.50% | 19.09% | 0.61% | 0.56% | 0.30% | 0.13% |
EPS (Basic) | 38.67 | 62.68 | 74.39 | 41.90 | 57.09 | 43.22 |
EPS (Diluted) | 38.49 | 62.13 | 73.72 | 41.58 | 56.69 | 42.94 |
EPS Growth | -54.89% | -15.72% | 77.30% | -26.65% | 32.02% | -12.56% |
Free Cash Flow | -51,579 | -13,133 | 11,188 | -20,071 | -2,090 | 559 |
Free Cash Flow Per Share | -378.03 | -99.42 | 100.86 | -182.04 | -19.06 | 5.11 |
Dividend Per Share | 28.000 | 30.000 | 24.000 | 20.000 | 18.000 | 14.000 |
Dividend Growth | 12.00% | 25.00% | 20.00% | 11.11% | 28.57% | -26.32% |
Gross Margin | 22.25% | 21.53% | 21.92% | 20.66% | 20.35% | 20.17% |
Operating Margin | 5.88% | 7.31% | 8.35% | 4.58% | 7.30% | 7.27% |
Profit Margin | 3.15% | 4.18% | 4.42% | 2.99% | 3.82% | 3.16% |
Free Cash Flow Margin | -30.94% | -6.68% | 6.04% | -13.08% | -1.28% | 0.38% |
EBITDA | 16,446 | 20,735 | 21,337 | 10,442 | 15,045 | 12,826 |
EBITDA Margin | 9.86% | 10.55% | 11.52% | 6.80% | 9.25% | 8.64% |
D&A For EBITDA | 6,648 | 6,370 | 5,879 | 3,410 | 3,167 | 2,037 |
EBIT | 9,798 | 14,365 | 15,458 | 7,032 | 11,878 | 10,789 |
EBIT Margin | 5.88% | 7.31% | 8.35% | 4.58% | 7.30% | 7.27% |
Effective Tax Rate | 19.29% | 26.74% | 36.29% | 22.04% | 33.64% | 34.59% |
Advertising Expenses | - | 8,227 | 7,734 | 7,570 | 6,827 | 6,482 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.