Chimerix 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	2017 - 2021
Period Ending	Jun '25 Jun 30, 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	2017 - 2021
Revenue	8,233,187	8,458,185	8,496,420	8,378,942	7,388,791	6,698,794	Upgrade
Revenue Growth (YoY)	-4.14%	-0.45%	1.40%	13.40%	10.30%	-10.57%	Upgrade
Cost of Revenue	5,631,984	5,829,569	5,999,397	6,116,920	5,304,578	4,723,943	Upgrade
Gross Profit	2,601,203	2,628,616	2,497,023	2,262,022	2,084,213	1,974,851	Upgrade
Selling, General & Admin	2,126,848	1,989,676	2,104,479	1,947,461	1,724,894	1,546,425	Upgrade
Other Operating Expenses	67,286	60,689	21,356	24,759	45,711	27,802	Upgrade
Operating Expenses	2,194,134	2,222,082	2,125,835	1,972,220	1,770,605	1,695,498	Upgrade
Operating Income	407,069	406,534	371,188	289,802	313,608	279,353	Upgrade
Interest Expense	-31,412	-27,260	-21,859	-21,043	-18,876	-17,248	Upgrade
Interest & Investment Income	74,333	44,900	46,322	25,820	14,568	13,867	Upgrade
Earnings From Equity Investments	22,563	19,956	4,295	1,432	-12,637	-20,753	Upgrade
Currency Exchange Gain (Loss)	-	42,363	41,216	19,686	1,630	-1,378	Upgrade
Other Non Operating Income (Expenses)	-	-204	-1,279	3,466	1,726	1,134	Upgrade
EBT Excluding Unusual Items	472,553	486,289	439,883	319,163	300,019	254,975	Upgrade
Merger & Restructuring Charges	-	-	-11,546	-10,554	-41,123	-	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	62,464	5,845	Upgrade
Gain (Loss) on Sale of Assets	-	-	15,668	10,064	47,175	-	Upgrade
Asset Writedown	-	-	-18,766	-2,264	-8,140	-	Upgrade
Pretax Income	472,553	486,289	425,239	316,409	360,395	260,820	Upgrade
Income Tax Expense	87,311	101,893	-40,204	35,853	94,957	76,926	Upgrade
Earnings From Continuing Operations	385,242	384,396	465,443	280,556	265,438	183,894	Upgrade
Minority Interest in Earnings	-18,207	-18,191	-21,449	-15,054	-10,104	-18,817	Upgrade
Net Income	367,035	366,205	443,994	265,502	255,334	165,077	Upgrade
Preferred Dividends & Other Adjustments	-	12	16	9	11	5	Upgrade
Net Income to Common	367,035	366,193	443,978	265,493	255,323	165,072	Upgrade
Net Income Growth	17.00%	-17.52%	67.23%	3.98%	54.68%	-26.86%	Upgrade
Shares Outstanding (Basic)	2,335	2,334	2,334	2,334	2,334	2,333	Upgrade
Shares Outstanding (Diluted)	2,335	2,335	2,335	2,335	2,335	2,334	Upgrade
Shares Change (YoY)	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	Upgrade
EPS (Basic)	157.22	156.87	190.21	113.75	109.41	70.75	Upgrade
EPS (Diluted)	157.18	156.83	190.15	113.72	109.37	70.72	Upgrade
EPS Growth	16.99%	-17.53%	67.22%	3.97%	54.66%	-26.87%	Upgrade
Free Cash Flow	1,334	23,751	319,428	231,389	18,663	272,920	Upgrade
Free Cash Flow Per Share	0.57	10.17	136.80	99.11	7.99	116.92	Upgrade
Dividend Per Share	48.000	48.000	35.000	30.000	30.000	20.000	Upgrade
Dividend Growth	37.14%	37.14%	16.67%	-	50.00%	-33.33%	Upgrade
Gross Margin	31.59%	31.08%	29.39%	27.00%	28.21%	29.48%	Upgrade
Operating Margin	4.94%	4.81%	4.37%	3.46%	4.24%	4.17%	Upgrade
Profit Margin	4.46%	4.33%	5.22%	3.17%	3.46%	2.46%	Upgrade
Free Cash Flow Margin	0.02%	0.28%	3.76%	2.76%	0.25%	4.07%	Upgrade
EBITDA	808,084	812,263	651,393	556,769	544,433	596,925	Upgrade
EBITDA Margin	9.81%	9.60%	7.67%	6.64%	7.37%	8.91%	Upgrade
D&A For EBITDA	401,015	405,729	280,205	266,967	230,825	317,572	Upgrade
EBIT	407,069	406,534	371,188	289,802	313,608	279,353	Upgrade
EBIT Margin	4.94%	4.81%	4.37%	3.46%	4.24%	4.17%	Upgrade
Effective Tax Rate	18.48%	20.95%	-	11.33%	26.35%	29.49%	Upgrade
Advertising Expenses	-	92,083	101,226	98,219	83,555	67,382	Upgrade

Updated Feb 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.