MUSCAT GROUP Inc. (TYO:195A)
Japan · Delayed Price · Currency is JPY 720.00
+24.00 (3.45%)
Sep 18, 2026, 3:30 PM JST
MUSCAT GROUP Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 |
| 4,669 | 4,129 | 2,986 | 2,374 | 1,833 | |
Revenue Growth | 48.37% | 38.28% | 25.78% | 29.51% | - |
Cost of Revenue | 2,202 | 1,916 | 1,376 | 1,088 | 821 |
Gross Profit | 2,467 | 2,213 | 1,610 | 1,286 | 1,012 |
Selling, General & Admin | 2,846 | 2,451 | 1,469 | 1,160 | 1,178 |
Amortization of Goodwill & Intangibles | 0.51 | 161 | 53 | 38 | - |
Operating Expenses | 2,847 | 2,612 | 1,522 | 1,198 | 1,178 |
Operating Income | -379.48 | -399 | 88 | 88 | -166 |
Interest Expense | -65.73 | -56 | -21 | -4 | -2 |
Interest & Investment Income | 3.68 | 6 | 3 | - | - |
Currency Exchange Gain (Loss) | - | - | - | - | -1 |
Other Non Operating Income (Expenses) | 5.52 | -2 | 23 | 5 | 3 |
EBT Excluding Unusual Items | -436.01 | -451 | 93 | 89 | -166 |
Gain (Loss) on Sale of Investments | - | 710 | 1 | - | - |
Gain (Loss) on Sale of Assets | 725.34 | 14 | - | - | - |
Asset Writedown | - | -304 | -1 | - | -2 |
Other Unusual Items | -56.85 | -56 | 21 | - | - |
Pretax Income | -72.11 | -87 | 114 | 89 | -168 |
Income Tax Expense | 385.28 | 307 | 2 | -20 | -47 |
Earnings From Continuing Operations | -457.39 | -394 | 112 | 109 | -121 |
Minority Interest in Earnings | 26.24 | 26 | - | - | - |
Net Income | -431.15 | -368 | 112 | 109 | -121 |
Net Income to Common | -431.15 | -368 | 112 | 109 | -121 |
Net Income Growth | - | - | 2.75% | - | - |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 |
Shares Change | 6.08% | -0.17% | 10.98% | 1.69% | - |
EPS (Basic) | -136.89 | -121.26 | 38.36 | 39.79 | -44.92 |
EPS (Diluted) | -136.89 | -121.26 | 37.15 | 39.79 | -44.92 |
EPS Growth | - | - | -6.64% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 |
|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 |
Free Cash Flow | - | -685 | -435 | 87 | - |
Free Cash Flow Per Share | - | -225.71 | -143.09 | 31.76 | - |
Gross Margin | 52.84% | 53.60% | 53.92% | 54.17% | 55.21% |
Operating Margin | -8.13% | -9.66% | 2.95% | 3.71% | -9.06% |
Profit Margin | -9.23% | -8.91% | 3.75% | 4.59% | -6.60% |
Free Cash Flow Margin | - | -16.59% | -14.57% | 3.67% | - |
EBITDA | -114.96 | -180 | 171 | 143 | - |
EBITDA Margin | -2.46% | -4.36% | 5.73% | 6.02% | - |
D&A For EBITDA | 264.52 | 219 | 83 | 55 | - |
EBIT | -379.48 | -399 | 88 | 88 | -166 |
EBIT Margin | -8.13% | -9.66% | 2.95% | 3.71% | -9.06% |
Effective Tax Rate | - | - | 1.75% | - | - |
Advertising Expenses | - | 476 | 178 | 124 | - |