MOH Nippon 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
Revenue	-	4,009	11,107	5,587	4,827	2,777
Revenue Growth (YoY)	-	-63.90%	98.79%	15.75%	73.82%	92.85%
Cost of Revenue	-	1,800	2,648	-	721.31	-
Gross Profit	-	2,209	8,459	5,587	4,106	2,777
Selling, General & Admin	1,513	2,146	5,362	-	-	-
Other Operating Expenses	-6.45	-19.2	-68.75	5,068	3,431	2,644
Operating Expenses	1,507	3,471	5,293	5,071	3,431	2,646
Operating Income	-1,507	-1,262	3,166	515.85	674.46	130.84
Interest Expense	-2.07	-2.42	-0.5	-	-	-
Interest & Investment Income	8.96	8.9	8.78	-	-	-
Other Non Operating Income (Expenses)	-	-	-	46.37	840.08	-0.17
EBT Excluding Unusual Items	-1,500	-1,256	3,174	562.21	1,515	130.67
Merger & Restructuring Charges	-9.94	-92.86	-	-	-	-
Asset Writedown	-	-	-0.44	-	-	-
Pretax Income	-1,510	-1,349	3,174	562.21	1,515	130.67
Income Tax Expense	-562.01	119.06	1,097	144.38	574.4	0.92
Earnings From Continuing Operations	-947.92	-1,468	2,077	417.84	940.14	129.75
Net Income to Company	-	-1,468	2,077	-	-	-
Minority Interest in Earnings	20.61	-0.3	-	-	-	-
Net Income	-927.31	-1,468	2,077	417.84	940.14	129.75
Net Income to Common	-927.31	-1,468	2,077	417.84	940.14	129.75
Net Income Growth	-	-	397.04%	-55.56%	624.58%	28353.95%
Shares Outstanding (Basic)	285	264	230	-	-	-
Shares Outstanding (Diluted)	285	264	230	-	-	-
Shares Change (YoY)	52.13%	14.75%	-	-	-	-
EPS (Basic)	-3.26	-5.57	9.04	-	-	-
EPS (Diluted)	-3.26	-5.57	9.04	-	-	-
Free Cash Flow	-324.98	-6,774	6,419	-	-	-
Free Cash Flow Per Share	-1.14	-25.69	27.93	-	-	-
Gross Margin	-	55.10%	76.16%	100.00%	85.06%	100.00%
Operating Margin	-	-31.49%	28.50%	9.23%	13.97%	4.71%
Profit Margin	-	-36.62%	18.70%	7.48%	19.48%	4.67%
Free Cash Flow Margin	-	-168.97%	57.79%	-	-	-
EBITDA	-1,482	-1,242	3,198	519.08	-	132.96
EBITDA Margin	-	-30.98%	28.79%	9.29%	-	4.79%
D&A For EBITDA	24.65	20.34	32.06	-	-	-
EBIT	-1,507	-1,262	3,166	515.85	674.46	130.84
EBIT Margin	-	-31.49%	28.50%	9.23%	13.97%	4.71%
Effective Tax Rate	-	-	34.56%	-	-	-
Advertising Expenses	-	1,599	4,908	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.