Mamezo Co., Ltd. (TYO:202A)

Mamezo Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Revenue	11,094	10,551	9,586	8,859	8,174
Revenue Growth (YoY)	15.73%	10.07%	8.21%	8.38%	-
Cost of Revenue	7,324	7,017	6,405	5,980	5,793
Gross Profit	3,770	3,534	3,181	2,879	2,381
Selling, General & Admin	1,558	1,464	1,381	1,315	1,729
Operating Expenses	1,558	1,464	1,381	1,315	1,729
Operating Income	2,212	2,070	1,800	1,564	652
Interest & Investment Income	-	-	15	25	13
Other Non Operating Income (Expenses)	3	-19	4	-	10
EBT Excluding Unusual Items	2,215	2,051	1,819	1,589	675
Gain (Loss) on Sale of Investments	-	-	-	-	678
Gain (Loss) on Sale of Assets	9	9	-147	-	-
Asset Writedown	-19	-26	-	-7	-
Other Unusual Items	-1	-1	-1	-	-2
Pretax Income	2,204	2,033	1,671	1,582	1,351
Income Tax Expense	606	600	512	479	218
Net Income	1,598	1,433	1,159	1,103	1,133
Net Income to Common	1,598	1,433	1,159	1,103	1,133
Net Income Growth	37.88%	23.64%	5.08%	-2.65%	-
Shares Outstanding (Basic)	16	16	16	16	16
Shares Outstanding (Diluted)	16	16	16	16	16
Shares Change (YoY)	2.71%	2.62%	-	-	-
EPS (Basic)	99.56	89.35	72.44	68.94	70.81
EPS (Diluted)	97.27	87.33	72.44	68.94	70.81
EPS Growth	34.28%	20.56%	5.08%	-2.65%	-
Free Cash Flow	1,278	1,271	-	-	-
Free Cash Flow Per Share	77.76	77.41	-	-	-
Dividend Per Share	60.000	60.000	21.750	30.800	-
Dividend Growth	175.86%	175.86%	-29.38%	-	-
Gross Margin	33.98%	33.49%	33.18%	32.50%	29.13%
Operating Margin	19.94%	19.62%	18.78%	17.65%	7.98%
Profit Margin	14.40%	13.58%	12.09%	12.45%	13.86%
Free Cash Flow Margin	11.52%	12.05%	-	-	-
EBITDA	2,309	2,151	-	-	-
EBITDA Margin	20.81%	20.39%	-	-	-
D&A For EBITDA	97	81	-	-	-
EBIT	2,212	2,070	1,800	1,564	652
EBIT Margin	19.94%	19.62%	18.78%	17.65%	7.98%
Effective Tax Rate	27.50%	29.51%	30.64%	30.28%	16.14%

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