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	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	243,080	240,335	229,711	212,044	172,744	150,419
Revenue Growth (YoY)	4.18%	4.63%	8.33%	22.75%	14.84%	-11.38%
Cost of Revenue	142,952	141,777	138,765	131,024	101,172	89,821
Gross Profit	100,128	98,558	90,946	81,020	71,572	60,598
Selling, General & Admin	76,465	74,682	70,776	65,530	59,524	54,695
Operating Expenses	79,563	77,780	73,666	68,075	61,698	56,791
Operating Income	20,565	20,778	17,280	12,945	9,874	3,807
Interest Expense	-147	-121	-255	-156	-84	-168
Interest & Investment Income	448	426	388	279	319	319
Currency Exchange Gain (Loss)	-952	-250	1,649	648	245	746
Other Non Operating Income (Expenses)	664	519	225	322	623	1,322
EBT Excluding Unusual Items	20,578	21,352	19,287	14,038	10,977	6,026
Gain (Loss) on Sale of Investments	584	465	53	58	260	-2
Gain (Loss) on Sale of Assets	47	59	991	8	180	567
Asset Writedown	-71	-74	-483	-62	-418	-433
Other Unusual Items	-	-	-13	-459	-114	-340
Pretax Income	21,155	21,802	19,835	13,583	10,885	5,818
Income Tax Expense	5,989	6,377	5,412	3,565	3,079	2,001
Earnings From Continuing Operations	15,166	15,425	14,423	10,018	7,806	3,817
Minority Interest in Earnings	-178	-182	-112	-108	-89	-69
Net Income	14,988	15,243	14,311	9,910	7,717	3,748
Net Income to Common	14,988	15,243	14,311	9,910	7,717	3,748
Net Income Growth	1.44%	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)	0.03%	0.03%	0.03%	0.04%	0.15%	0.35%
EPS (Basic)	195.31	198.65	186.56	129.23	100.67	48.97
EPS (Diluted)	195.31	198.65	186.56	129.23	100.67	48.97
EPS Growth	1.40%	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	150.000	150.000	40.000	23.333	20.000	16.667
Dividend Growth	275.00%	275.00%	71.43%	16.67%	20.00%	-
Gross Margin	41.19%	41.01%	39.59%	38.21%	41.43%	40.29%
Operating Margin	8.46%	8.64%	7.52%	6.11%	5.72%	2.53%
Profit Margin	6.17%	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	23,702	23,952	20,603	15,805	12,736	6,722
EBITDA Margin	9.75%	9.97%	8.97%	7.45%	7.37%	4.47%
D&A For EBITDA	3,137	3,174	3,323	2,860	2,862	2,915
EBIT	20,565	20,778	17,280	12,945	9,874	3,807
EBIT Margin	8.46%	8.64%	7.52%	6.11%	5.72%	2.53%
Effective Tax Rate	28.31%	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.