Minoya Co., Ltd. (TYO:386A)

Vista Outdoor Income Statement

Financials in millions JPY. Fiscal year is July - June.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Revenue	22,540	20,143	18,097	16,977	17,544
Revenue Growth (YoY)	11.90%	11.31%	6.60%	-3.23%	-3.80%
Cost of Revenue	14,112	12,753	11,707	11,037	11,564
Gross Profit	8,428	7,389	6,390	5,940	5,980
Selling, General & Admin	7,261	6,498	-	-	-
Other Operating Expenses	-	-	6,082	5,636	6,053
Operating Expenses	7,490	6,773	6,082	5,776	6,053
Operating Income	938.28	616.93	307.28	164.66	-72.8
Interest Expense	-9.72	-11.32	-12.18	-13.6	-11.44
Interest & Investment Income	3.76	3.31	-	-	-
Other Non Operating Income (Expenses)	113.37	114.9	68.05	9.82	-24.78
EBT Excluding Unusual Items	1,046	723.82	363.15	160.87	-109.02
Asset Writedown	-146.76	-61.47	-	-	-
Pretax Income	898.94	662.35	363.15	160.87	-109.02
Income Tax Expense	184.69	271	147.61	77.36	-11.16
Net Income to Company	714.24	391.35	-	-	-
Net Income	714.24	391.35	215.54	83.51	-97.86
Net Income to Common	714.24	391.35	215.54	83.51	-97.86
Net Income Growth	82.51%	81.57%	158.10%	-	-
Shares Outstanding (Basic)	3	3	-	-	-
Shares Outstanding (Diluted)	3	3	-	-	-
EPS (Basic)	238.08	130.45	-	-	-
EPS (Diluted)	238.08	130.45	-	-	-
EPS Growth	82.51%	-	-	-	-
Free Cash Flow	430.73	658.99	-	-	-
Free Cash Flow Per Share	143.58	219.66	-	-	-
Dividend Per Share	10.000	700.000	-	-	-
Dividend Growth	-98.57%	-	-	-	-
Gross Margin	37.39%	36.69%	35.31%	34.99%	34.09%
Operating Margin	4.16%	3.06%	1.70%	0.97%	-0.41%
Profit Margin	3.17%	1.94%	1.19%	0.49%	-0.56%
Free Cash Flow Margin	1.91%	3.27%	-	-	-
EBITDA	1,170	895.16	-	303.99	-
EBITDA Margin	5.19%	4.44%	-	1.79%	-
D&A For EBITDA	231.61	278.23	-	-	-
EBIT	938.28	616.93	307.28	164.66	-72.8
EBIT Margin	4.16%	3.06%	1.70%	0.97%	-0.41%
Effective Tax Rate	20.55%	40.91%	-	-	-

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