MINEBEA MITSUMI Inc. (MINBY)
OTCMKTS · Delayed Price · Currency is USD
24.16
+1.54 (6.81%)
At close: Feb 11, 2026
MINEBEA MITSUMI 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 |
| 1,607,058 | 1,522,703 | 1,402,127 | 1,292,203 | 1,124,140 | 988,424 | |
Revenue Growth (YoY) | 7.38% | 8.60% | 8.51% | 14.95% | 13.73% | 1.02% |
Cost of Revenue | 1,326,727 | 1,252,301 | 1,170,774 | 1,071,359 | 908,556 | 820,832 |
Gross Profit | 280,331 | 270,402 | 231,353 | 220,844 | 215,584 | 167,592 |
Selling, General & Admin | 185,626 | 178,839 | 162,377 | 144,347 | 125,276 | 107,785 |
Other Operating Expenses | -1,288 | -2,173 | -1,150 | 3,996 | -1,338 | 5,008 |
Operating Expenses | 184,338 | 176,666 | 161,227 | 148,343 | 123,938 | 112,793 |
Operating Income | 95,993 | 93,736 | 70,126 | 72,501 | 91,646 | 54,799 |
Interest Expense | - | -5,791 | -4,462 | -2,789 | -1,514 | -1,740 |
Interest & Investment Income | 5,310 | 3,630 | 3,037 | 1,947 | 1,294 | 1,225 |
Currency Exchange Gain (Loss) | -13,013 | -13,013 | 3,227 | -4,671 | -1,305 | -1,307 |
Other Non Operating Income (Expenses) | 686 | 686 | 466 | 429 | 442 | 551 |
EBT Excluding Unusual Items | 88,976 | 79,248 | 72,394 | 67,417 | 90,563 | 53,528 |
Merger & Restructuring Charges | -331 | -331 | - | - | -130 | -4,029 |
Impairment of Goodwill | - | - | 160 | 27,403 | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | -26 | -74 |
Gain (Loss) on Sale of Assets | 1,572 | 1,572 | 2,991 | 12,366 | 381 | 102 |
Asset Writedown | 2,120 | 2,120 | - | -11,066 | - | - |
Pretax Income | 92,337 | 82,609 | 75,545 | 96,120 | 90,788 | 49,527 |
Income Tax Expense | 25,667 | 22,775 | 20,299 | 18,938 | 21,862 | 10,740 |
Earnings From Continuing Operations | 66,670 | 59,834 | 55,246 | 77,182 | 68,926 | 38,787 |
Minority Interest in Earnings | -319 | -377 | -1,211 | -172 | 9 | -28 |
Net Income | 66,351 | 59,457 | 54,035 | 77,010 | 68,935 | 38,759 |
Net Income to Common | 66,351 | 59,457 | 54,035 | 77,010 | 68,935 | 38,759 |
Net Income Growth | 7.05% | 10.03% | -29.83% | 11.71% | 77.85% | -15.70% |
Shares Outstanding (Basic) | 402 | 403 | 406 | 410 | 405 | 408 |
Shares Outstanding (Diluted) | 402 | 403 | 406 | 412 | 414 | 418 |
Shares Change (YoY) | -0.49% | -0.80% | -1.51% | -0.36% | -0.97% | -1.31% |
EPS (Basic) | 165.22 | 147.58 | 133.05 | 187.63 | 170.08 | 94.95 |
EPS (Diluted) | 165.21 | 147.57 | 133.04 | 186.74 | 166.61 | 92.87 |
EPS Growth | 7.58% | 10.92% | -28.76% | 12.08% | 79.41% | -14.56% |
Free Cash Flow | 96 | 51,191 | 24,181 | -90,356 | 9,941 | 49,568 |
Free Cash Flow Per Share | 0.24 | 127.06 | 59.54 | -219.10 | 24.02 | 118.61 |
Dividend Per Share | 50.000 | 45.000 | 40.000 | 40.000 | 36.000 | 28.000 |
Dividend Growth | 25.00% | 12.50% | - | 11.11% | 28.57% | - |
Gross Margin | - | 17.76% | 16.50% | 17.09% | 19.18% | 16.96% |
Operating Margin | 5.97% | 6.16% | 5.00% | 5.61% | 8.15% | 5.54% |
Profit Margin | 4.13% | 3.91% | 3.85% | 5.96% | 6.13% | 3.92% |
Free Cash Flow Margin | 0.01% | 3.36% | 1.73% | -6.99% | 0.88% | 5.01% |
EBITDA | 165,137 | 159,942 | 128,485 | 125,634 | 136,877 | 103,427 |
EBITDA Margin | - | 10.50% | 9.16% | 9.72% | 12.18% | 10.46% |
D&A For EBITDA | 69,144 | 66,206 | 58,359 | 53,133 | 45,231 | 48,628 |
EBIT | 95,993 | 93,736 | 70,126 | 72,501 | 91,646 | 54,799 |
EBIT Margin | - | 6.16% | 5.00% | 5.61% | 8.15% | 5.54% |
Effective Tax Rate | - | 27.57% | 26.87% | 19.70% | 24.08% | 21.68% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.