Mizuno Corporation (MIZUF)

Mizuno 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	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	252,316	240,335	229,711	212,044	172,744	150,419
Revenue Growth (YoY)	6.45%	4.63%	8.33%	22.75%	14.84%	-11.38%
Cost of Revenue	147,974	141,777	138,765	131,024	101,172	89,821
Gross Profit	104,342	98,558	90,946	81,020	71,572	60,598
Selling, General & Admin	78,524	74,682	70,776	65,530	59,524	54,695
Operating Expenses	81,622	77,780	73,666	68,075	61,698	56,791
Operating Income	22,720	20,778	17,280	12,945	9,874	3,807
Interest Expense	-171	-121	-255	-156	-84	-168
Interest & Investment Income	585	426	388	279	319	319
Currency Exchange Gain (Loss)	-153	-250	1,649	648	245	746
Other Non Operating Income (Expenses)	408	519	225	322	623	1,322
EBT Excluding Unusual Items	23,389	21,352	19,287	14,038	10,977	6,026
Gain (Loss) on Sale of Investments	832	465	53	58	260	-2
Gain (Loss) on Sale of Assets	673	59	991	8	180	567
Asset Writedown	-61	-74	-483	-62	-418	-433
Other Unusual Items	-	-	-13	-459	-114	-340
Pretax Income	24,612	21,802	19,835	13,583	10,885	5,818
Income Tax Expense	6,888	6,377	5,412	3,565	3,079	2,001
Earnings From Continuing Operations	17,724	15,425	14,423	10,018	7,806	3,817
Minority Interest in Earnings	-208	-182	-112	-108	-89	-69
Net Income	17,516	15,243	14,311	9,910	7,717	3,748
Net Income to Common	17,516	15,243	14,311	9,910	7,717	3,748
Net Income Growth	12.30%	6.51%	44.41%	28.42%	105.90%	-18.96%
Shares Outstanding (Basic)	77	77	77	77	77	77
Shares Outstanding (Diluted)	77	77	77	77	77	77
Shares Change (YoY)	0.04%	0.03%	0.03%	0.04%	0.15%	0.35%
EPS (Basic)	228.20	198.65	186.56	129.23	100.67	48.97
EPS (Diluted)	228.20	198.65	186.56	129.23	100.67	48.97
EPS Growth	12.25%	6.48%	44.36%	28.37%	105.59%	-19.25%
Free Cash Flow	-	3,733	20,112	-12,433	10,141	7,408
Free Cash Flow Per Share	-	48.65	262.19	-162.13	132.29	96.78
Dividend Per Share	55.000	50.000	40.000	23.333	20.000	16.667
Dividend Growth	13.79%	25.00%	71.43%	16.67%	20.00%	-
Gross Margin	41.35%	41.01%	39.59%	38.21%	41.43%	40.29%
Operating Margin	9.01%	8.64%	7.52%	6.11%	5.72%	2.53%
Profit Margin	6.94%	6.34%	6.23%	4.67%	4.47%	2.49%
Free Cash Flow Margin	-	1.55%	8.76%	-5.86%	5.87%	4.92%
EBITDA	25,782	23,952	20,603	15,805	12,736	6,722
EBITDA Margin	10.22%	9.97%	8.97%	7.45%	7.37%	4.47%
D&A For EBITDA	3,062	3,174	3,323	2,860	2,862	2,915
EBIT	22,720	20,778	17,280	12,945	9,874	3,807
EBIT Margin	9.01%	8.64%	7.52%	6.11%	5.72%	2.53%
Effective Tax Rate	27.99%	29.25%	27.28%	26.25%	28.29%	34.39%
Advertising Expenses	-	11,875	11,127	10,579	9,556	7,670

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