BML, Inc. (MUN:BMZ)

BML, Inc. Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	147,446	143,191	137,964	159,462	186,067	138,571
Revenue Growth (YoY)	5.90%	3.79%	-13.48%	-14.30%	34.28%	14.78%
Cost of Revenue	100,131	97,329	92,335	98,016	99,116	83,803
Gross Profit	47,315	45,862	45,629	61,446	86,951	54,768
Selling, General & Admin	36,945	36,237	36,186	37,238	37,759	34,553
Research & Development	260	260	275	271	302	278
Operating Expenses	37,205	36,497	36,461	37,509	38,061	34,831
Operating Income	10,110	9,365	9,168	23,937	48,890	19,937
Interest Expense	-120	-118	-104	-40	-36	-37
Interest & Investment Income	271	290	229	-	-	-
Other Non Operating Income (Expenses)	468	432	311	284	2,222	902
EBT Excluding Unusual Items	10,729	9,969	9,604	24,181	51,076	20,802
Gain (Loss) on Sale of Investments	-	-	-	215	26	252
Gain (Loss) on Sale of Assets	539	2	5	-	-	-
Asset Writedown	-300	-289	-82	-205	-776	-47
Other Unusual Items	-15	-10	-5	-8	2	-6
Pretax Income	10,953	9,672	9,522	24,183	50,328	21,001
Income Tax Expense	3,643	3,164	3,260	8,027	15,650	6,718
Earnings From Continuing Operations	7,310	6,508	6,262	16,156	34,678	14,283
Minority Interest in Earnings	-254	-245	-228	-578	-937	-572
Net Income	7,056	6,263	6,034	15,578	33,741	13,711
Net Income to Common	7,056	6,263	6,034	15,578	33,741	13,711
Net Income Growth	15.58%	3.79%	-61.27%	-53.83%	146.09%	115.07%
Shares Outstanding (Basic)	39	39	39	39	40	41
Shares Outstanding (Diluted)	39	39	39	39	41	41
Shares Change (YoY)	-0.51%	0.05%	-0.97%	-2.83%	-0.37%	-3.62%
EPS (Basic)	181.91	160.60	154.80	395.83	833.22	337.43
EPS (Diluted)	181.84	160.55	154.74	395.62	832.62	337.09
EPS Growth	16.16%	3.75%	-60.89%	-52.49%	147.00%	123.13%
Free Cash Flow	10,550	663	-4,566	7,180	39,909	16,483
Free Cash Flow Per Share	271.88	16.99	-117.09	182.34	984.81	405.22
Dividend Per Share	50.000	100.000	80.000	80.000	70.000	70.000
Dividend Growth	-44.44%	25.00%	-	14.29%	-	75.00%
Gross Margin	32.09%	32.03%	33.07%	38.53%	46.73%	39.52%
Operating Margin	6.86%	6.54%	6.64%	15.01%	26.27%	14.39%
Profit Margin	4.78%	4.37%	4.37%	9.77%	18.13%	9.89%
Free Cash Flow Margin	7.16%	0.46%	-3.31%	4.50%	21.45%	11.89%
EBITDA	18,785	17,081	15,868	30,194	54,691	25,302
EBITDA Margin	12.74%	11.93%	11.50%	18.93%	29.39%	18.26%
D&A For EBITDA	8,675	7,716	6,700	6,257	5,801	5,365
EBIT	10,110	9,365	9,168	23,937	48,890	19,937
EBIT Margin	6.86%	6.54%	6.64%	15.01%	26.27%	14.39%
Effective Tax Rate	33.26%	32.71%	34.24%	33.19%	31.10%	31.99%

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