m-up holdings, Inc. (TYO:3661)
Japan · Delayed Price · Currency is JPY 793.00
-13.00 (-1.61%)
At close: Feb 4, 2026
m-up holdings 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 |
| 28,623 | 25,782 | 18,574 | 15,936 | 13,574 | 12,325 | |
Revenue Growth (YoY) | 30.25% | 38.81% | 16.55% | 17.40% | 10.13% | 11.43% |
Cost of Revenue | 20,059 | 17,962 | 12,519 | 10,902 | 9,225 | 8,628 |
Gross Profit | 8,564 | 7,820 | 6,055 | 5,034 | 4,349 | 3,697 |
Selling, General & Admin | 3,753 | 3,753 | 3,228 | 2,959 | 2,666 | 2,589 |
Operating Expenses | 3,747 | 3,744 | 3,218 | 2,959 | 2,669 | 2,589 |
Operating Income | 4,817 | 4,076 | 2,837 | 2,075 | 1,680 | 1,108 |
Interest & Investment Income | 39 | 7 | - | - | - | - |
Currency Exchange Gain (Loss) | 37 | - | - | -1 | 3 | - |
Other Non Operating Income (Expenses) | 31 | 28 | 25 | 16 | 21 | 38 |
EBT Excluding Unusual Items | 4,924 | 4,111 | 2,862 | 2,090 | 1,704 | 1,146 |
Gain (Loss) on Sale of Investments | -409 | -648 | 4 | -23 | 13 | 21 |
Gain (Loss) on Sale of Assets | 37 | 30 | - | - | -6 | - |
Asset Writedown | -254 | -254 | -68 | - | - | -48 |
Other Unusual Items | -2 | -2 | - | - | - | - |
Pretax Income | 4,296 | 3,237 | 2,798 | 2,067 | 1,711 | 1,119 |
Income Tax Expense | 1,473 | 1,294 | 1,034 | 777 | 633 | 509 |
Earnings From Continuing Operations | 2,823 | 1,943 | 1,764 | 1,290 | 1,078 | 610 |
Minority Interest in Earnings | -294 | -279 | -283 | -197 | -102 | 23 |
Net Income | 2,529 | 1,664 | 1,481 | 1,093 | 976 | 633 |
Net Income to Common | 2,529 | 1,664 | 1,481 | 1,093 | 976 | 633 |
Net Income Growth | 66.38% | 12.36% | 35.50% | 11.99% | 54.19% | 34.68% |
Shares Outstanding (Basic) | 71 | 71 | 72 | 72 | 72 | 73 |
Shares Outstanding (Diluted) | 71 | 71 | 72 | 72 | 72 | 73 |
Shares Change (YoY) | -0.89% | -0.96% | -0.20% | 0.03% | -0.77% | -0.00% |
EPS (Basic) | 35.52 | 23.28 | 20.52 | 15.12 | 13.51 | 8.69 |
EPS (Diluted) | 35.43 | 23.02 | 20.26 | 14.94 | 13.41 | 8.69 |
EPS Growth | 70.03% | 13.61% | 35.64% | 11.37% | 54.30% | 34.62% |
Free Cash Flow | 3,995 | 5,114 | 2,821 | 1,452 | 2,160 | 1,924 |
Free Cash Flow Per Share | 56.11 | 71.55 | 39.09 | 20.08 | 29.88 | 26.41 |
Dividend Per Share | 9.000 | 9.000 | 6.750 | 5.000 | 3.500 | 2.875 |
Dividend Growth | 33.33% | 33.33% | 35.00% | 42.86% | 21.74% | 4.54% |
Gross Margin | 29.92% | 30.33% | 32.60% | 31.59% | 32.04% | 30.00% |
Operating Margin | 16.83% | 15.81% | 15.27% | 13.02% | 12.38% | 8.99% |
Profit Margin | 8.84% | 6.45% | 7.97% | 6.86% | 7.19% | 5.14% |
Free Cash Flow Margin | 13.96% | 19.84% | 15.19% | 9.11% | 15.91% | 15.61% |
EBITDA | 5,047 | 4,442 | 3,351 | 2,569 | 2,054 | 1,470 |
EBITDA Margin | 17.63% | 17.23% | 18.04% | 16.12% | 15.13% | 11.93% |
D&A For EBITDA | 230 | 366 | 514 | 494 | 374 | 362 |
EBIT | 4,817 | 4,076 | 2,837 | 2,075 | 1,680 | 1,108 |
EBIT Margin | 16.83% | 15.81% | 15.27% | 13.02% | 12.38% | 8.99% |
Effective Tax Rate | 34.29% | 39.98% | 36.95% | 37.59% | 37.00% | 45.49% |
Advertising Expenses | - | 465 | 353 | 376 | 351 | 27 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.