MEDIA DO Co., Ltd. (TYO:3678)
Japan · Delayed Price · Currency is JPY 1,242.00
+25.00 (2.05%)
Aug 6, 2026, 11:22 AM JST
MEDIA DO Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
| 109,600 | 108,537 | 101,914 | 94,036 | 101,667 | 104,722 | |
Revenue Growth | 6.60% | 6.50% | 8.38% | -7.51% | -2.92% | 25.36% |
Cost of Revenue | 99,740 | 98,714 | 90,827 | 83,182 | 90,705 | 94,848 |
Gross Profit | 9,860 | 9,823 | 11,087 | 10,854 | 10,962 | 9,874 |
Selling, General & Admin | 7,619 | 6,905 | 7,954 | 8,086 | 7,785 | 6,403 |
Amortization of Goodwill & Intangibles | - | 464 | 657 | 702 | 783 | 660 |
Operating Expenses | 7,619 | 7,369 | 8,611 | 8,788 | 8,568 | 7,003 |
Operating Income | 2,241 | 2,454 | 2,476 | 2,066 | 2,394 | 2,871 |
Interest Expense | -72 | -35 | -35 | -31 | -32 | -31 |
Interest & Investment Income | 53 | 54 | 37 | 26 | 28 | 12 |
Earnings From Equity Investments | 85 | 75 | -20 | -28 | -82 | -39 |
Currency Exchange Gain (Loss) | 63 | 51 | -3 | 18 | 14 | -9 |
Other Non Operating Income (Expenses) | -268 | -51 | -95 | -60 | -30 | -22 |
EBT Excluding Unusual Items | 2,102 | 2,548 | 2,360 | 1,991 | 2,292 | 2,782 |
Gain (Loss) on Sale of Investments | 296 | 312 | 7 | -506 | -92 | 208 |
Gain (Loss) on Sale of Assets | -531 | - | 2 | - | -5 | 2 |
Asset Writedown | -328 | -328 | -482 | -1,016 | -640 | -471 |
Legal Settlements | - | -29 | - | - | - | - |
Other Unusual Items | -67 | -1 | -6 | -30 | -25 | -158 |
Pretax Income | 1,472 | 2,502 | 1,881 | 439 | 1,530 | 2,363 |
Income Tax Expense | 328 | 659 | 512 | 823 | 545 | 865 |
Earnings From Continuing Operations | 1,144 | 1,843 | 1,369 | -384 | 985 | 1,498 |
Minority Interest in Earnings | -15 | -25 | -6 | 65 | 72 | 78 |
Net Income | 1,129 | 1,818 | 1,363 | -319 | 1,057 | 1,576 |
Net Income to Common | 1,129 | 1,818 | 1,363 | -319 | 1,057 | 1,576 |
Net Income Growth | -41.71% | 33.38% | - | - | -32.93% | 3.75% |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 16 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 16 |
Shares Change | 0.19% | 0.21% | -0.06% | -2.07% | -2.22% | 7.01% |
EPS (Basic) | 74.39 | 119.85 | 90.04 | -21.06 | 68.35 | 99.70 |
EPS (Diluted) | 74.39 | 119.85 | 90.04 | -21.06 | 68.35 | 99.68 |
EPS Growth | -41.82% | 33.11% | - | - | -31.44% | -3.03% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
Free Cash Flow | - | 2,419 | 3,847 | 3,058 | 1,399 | 4,566 |
Free Cash Flow Per Share | - | 159.47 | 254.13 | 201.90 | 90.45 | 288.66 |
Dividend Per Share | 40.000 | 40.000 | 28.000 | 22.000 | - | 21.000 |
Dividend Growth | 42.86% | 42.86% | 27.27% | - | - | 0% |
Gross Margin | 9.00% | 9.05% | 10.88% | 11.54% | 10.78% | 9.43% |
Operating Margin | 2.04% | 2.26% | 2.43% | 2.20% | 2.35% | 2.74% |
Profit Margin | 1.03% | 1.68% | 1.34% | -0.34% | 1.04% | 1.50% |
Free Cash Flow Margin | - | 2.23% | 3.77% | 3.25% | 1.38% | 4.36% |
EBITDA | 3,429 | 3,667 | 3,790 | 3,393 | 3,868 | 3,986 |
EBITDA Margin | 3.13% | 3.38% | 3.72% | 3.61% | 3.81% | 3.81% |
D&A For EBITDA | 1,188 | 1,213 | 1,314 | 1,327 | 1,474 | 1,115 |
EBIT | 2,241 | 2,454 | 2,476 | 2,066 | 2,394 | 2,871 |
EBIT Margin | 2.04% | 2.26% | 2.43% | 2.20% | 2.35% | 2.74% |
Effective Tax Rate | 22.28% | 26.34% | 27.22% | 187.47% | 35.62% | 36.61% |
Advertising Expenses | - | - | - | - | - | 472 |