Mimosa Co. Ltd. (TYO:191A)
Japan · Delayed Price · Currency is JPY 1,897.00
-10.00 (-0.52%)
At close: Sep 16, 2025
Mimosa Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
| 17,844 | 16,344 | 14,965 | 13,928 | 12,761 | |
Revenue Growth (YoY) | 9.18% | 9.21% | 7.45% | 9.14% | 10.45% |
Cost of Revenue | 16,169 | 14,970 | 13,395 | 12,657 | 11,439 |
Gross Profit | 1,675 | 1,374 | 1,570 | 1,271 | 1,322 |
Selling, General & Admin | 1,444 | 1,400 | 1,418 | 1,217 | 1,147 |
Operating Expenses | 1,444 | 1,400 | 1,418 | 1,217 | 1,147 |
Operating Income | 231 | -26 | 152 | 54 | 175 |
Interest Expense | -114 | -84 | -38 | -35 | -29 |
Other Non Operating Income (Expenses) | 244 | 215 | 268 | 203 | 77 |
EBT Excluding Unusual Items | 361 | 105 | 382 | 222 | 223 |
Asset Writedown | -157 | -8 | -70 | -2 | -5 |
Other Unusual Items | - | - | 70 | - | -1 |
Pretax Income | 204 | 97 | 382 | 220 | 217 |
Income Tax Expense | 61 | 44 | 121 | 68 | 43 |
Net Income to Company | 143 | 53 | 261 | 152 | 174 |
Net Income | 143 | 53 | 261 | 152 | 174 |
Net Income to Common | 143 | 53 | 261 | 152 | 174 |
Net Income Growth | 169.81% | -79.69% | 71.71% | -12.64% | 5.89% |
Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 |
Shares Change (YoY) | 0.06% | 3.46% | - | - | - |
EPS (Basic) | 210.73 | 78.10 | 384.62 | 223.99 | 256.41 |
EPS (Diluted) | 203.56 | 75.49 | 384.62 | 223.99 | 256.41 |
EPS Growth | 169.65% | -80.37% | 71.71% | -12.64% | - |
Free Cash Flow | -504 | -734 | -62 | - | - |
Free Cash Flow Per Share | -717.44 | -1045.47 | -91.36 | - | - |
Gross Margin | 9.39% | 8.41% | 10.49% | 9.13% | 10.36% |
Operating Margin | 1.29% | -0.16% | 1.02% | 0.39% | 1.37% |
Profit Margin | 0.80% | 0.32% | 1.74% | 1.09% | 1.36% |
Free Cash Flow Margin | -2.82% | -4.49% | -0.41% | - | - |
EBITDA | 520 | 214 | 329 | - | - |
EBITDA Margin | 2.91% | 1.31% | 2.20% | - | - |
D&A For EBITDA | 289 | 240 | 177 | - | - |
EBIT | 231 | -26 | 152 | 54 | 175 |
EBIT Margin | 1.29% | -0.16% | 1.02% | 0.39% | 1.37% |
Effective Tax Rate | 29.90% | 45.36% | 31.67% | 30.91% | 19.82% |