CMC Corporation (TYO:2185)

CMC Corporation Income Statement

Financials in millions JPY. Fiscal year is October - September.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	18,256	19,523	18,451	17,917	17,331
Revenue Growth (YoY)	-6.49%	5.81%	2.98%	3.38%	1.52%
Cost of Revenue	11,352	12,249	11,592	11,057	10,789
Gross Profit	6,905	7,274	6,859	6,860	6,542
Selling, General & Admin	4,210	4,299	4,241	4,270	4,264
Operating Expenses	4,210	4,299	4,241	4,270	4,264
Operating Income	2,695	2,975	2,618	2,590	2,278
Interest Expense	-2.85	-2	-1	-1	-1
Interest & Investment Income	171.47	184	48	19	9
Earnings From Equity Investments	-	-	-	-7	-10
Currency Exchange Gain (Loss)	113.5	-101	79	256	61
Other Non Operating Income (Expenses)	43.41	121	119	100	79
EBT Excluding Unusual Items	3,020	3,177	2,863	2,957	2,416
Gain (Loss) on Sale of Investments	144.84	-14	-14	-	2
Gain (Loss) on Sale of Assets	5.36	6	14	8	4
Asset Writedown	-10.51	-82	-189	-	-
Other Unusual Items	-	-3	-5	1	1
Pretax Income	3,211	3,084	2,669	2,966	2,423
Income Tax Expense	1,013	982	872	935	809
Earnings From Continuing Operations	2,198	2,102	1,797	2,031	1,614
Minority Interest in Earnings	-48.51	-24	-35	-28	4
Net Income	2,150	2,078	1,762	2,003	1,618
Net Income to Common	2,150	2,078	1,762	2,003	1,618
Net Income Growth	3.45%	17.93%	-12.03%	23.79%	19.50%
Shares Outstanding (Basic)	13	13	13	13	14
Shares Outstanding (Diluted)	13	13	13	13	14
Shares Change (YoY)	-1.26%	0.09%	-0.39%	-2.23%	-2.91%
EPS (Basic)	164.12	156.65	132.94	150.54	118.89
EPS (Diluted)	164.12	156.65	132.94	150.54	118.89
EPS Growth	4.77%	17.83%	-11.69%	26.63%	23.08%
Free Cash Flow	1,780	25	2,825	1,761	1,871
Free Cash Flow Per Share	135.94	1.89	213.14	132.35	137.47
Dividend Per Share	52.000	44.000	38.000	27.000	27.000
Dividend Growth	18.18%	15.79%	40.74%	-	12.50%
Gross Margin	37.82%	37.26%	37.17%	38.29%	37.75%
Operating Margin	14.76%	15.24%	14.19%	14.46%	13.14%
Profit Margin	11.77%	10.64%	9.55%	11.18%	9.34%
Free Cash Flow Margin	9.75%	0.13%	15.31%	9.83%	10.80%
EBITDA	3,072	3,305	2,892	2,896	2,651
EBITDA Margin	16.83%	16.93%	15.67%	16.16%	15.30%
D&A For EBITDA	376.95	330	274	306	373
EBIT	2,695	2,975	2,618	2,590	2,278
EBIT Margin	14.76%	15.24%	14.19%	14.46%	13.14%
Effective Tax Rate	31.55%	31.84%	32.67%	31.52%	33.39%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.