Murata Manufacturing Co., Ltd. (MRAAY)

United States Steel 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	1,737,799	1,743,352	1,640,158	1,686,796	1,812,521	1,630,193
Revenue Growth (YoY)	2.57%	6.29%	-2.77%	-6.94%	11.18%	6.27%
Cost of Revenue	1,016,884	1,025,650	1,003,361	1,010,948	1,044,292	1,007,992
Gross Profit	720,915	717,702	636,797	675,848	768,229	622,201
Selling, General & Admin	279,197	233,399	201,422	253,143	229,621	207,234
Research & Development	151,241	149,274	132,502	124,239	111,297	101,727
Other Operating Expenses	-5,131	764	8,946	-	-	-
Operating Expenses	425,307	417,941	375,809	377,382	340,918	308,961
Operating Income	295,608	299,761	260,988	298,466	427,311	313,240
Interest Expense	-9,503	-686	-831	-335	-318	-384
Interest & Investment Income	17,607	16,410	13,212	6,512	1,193	1,667
Earnings From Equity Investments	108	109	31	-	-	-
Currency Exchange Gain (Loss)	-	11,833	13,220	992	263	-10,237
Other Non Operating Income (Expenses)	-	3,189	2,889	9,839	7,504	12,131
EBT Excluding Unusual Items	303,820	330,616	289,509	315,474	435,953	316,417
Merger & Restructuring Charges	-	-2,398	-	-	-725	-
Gain (Loss) on Sale of Investments	-	-1,115	554	-	-	-
Asset Writedown	-20,660	-22,699	-50,659	-579	-2,526	-
Pretax Income	283,160	304,404	239,404	314,895	432,702	316,417
Income Tax Expense	66,793	71,431	59,068	61,500	118,823	79,392
Earnings From Continuing Operations	216,367	232,973	180,336	253,395	313,879	237,025
Minority Interest in Earnings	800	845	502	295	245	32
Net Income	217,167	233,818	180,838	253,690	314,124	237,057
Preferred Dividends & Other Adjustments	-	54	3	5	5	4
Net Income to Common	217,167	233,764	180,835	253,685	314,119	237,053
Net Income Growth	10.18%	29.30%	-28.72%	-19.24%	32.51%	29.53%
Shares Outstanding (Basic)	1,862	1,869	1,889	1,896	1,919	1,919
Shares Outstanding (Diluted)	1,862	1,869	1,889	1,896	1,919	1,919
Shares Change (YoY)	-1.32%	-1.07%	-0.38%	-1.20%	0.00%	0.00%
EPS (Basic)	116.63	125.08	95.72	133.78	163.65	123.50
EPS (Diluted)	116.63	125.08	95.72	133.78	163.65	123.50
EPS Growth	11.66%	30.67%	-28.45%	-18.25%	32.51%	29.53%
Free Cash Flow	259,759	268,969	261,011	86,327	270,927	173,695
Free Cash Flow Per Share	139.51	143.91	138.16	45.52	141.15	90.49
Dividend Per Share	57.000	57.000	52.000	50.000	43.333	38.333
Dividend Growth	9.62%	9.62%	4.00%	15.38%	13.04%	18.56%
Gross Margin	41.48%	41.17%	38.82%	40.07%	42.38%	38.17%
Operating Margin	17.01%	17.20%	15.91%	17.69%	23.58%	19.21%
Profit Margin	12.50%	13.41%	11.03%	15.04%	17.33%	14.54%
Free Cash Flow Margin	14.95%	15.43%	15.91%	5.12%	14.95%	10.66%
EBITDA	468,446	473,096	436,861	459,742	582,894	456,314
EBITDA Margin	26.96%	27.14%	26.63%	27.26%	32.16%	27.99%
D&A For EBITDA	172,838	173,335	175,873	161,276	155,583	143,074
EBIT	295,608	299,761	260,988	298,466	427,311	313,240
EBIT Margin	17.01%	17.20%	15.91%	17.69%	23.58%	19.21%
Effective Tax Rate	23.59%	23.47%	24.67%	19.53%	27.46%	25.09%
Advertising Expenses	-	4,918	4,368	-	-	-

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