Mizuho Medy Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	9,666	11,429	10,989	17,581	13,137	4,205
Revenue Growth (YoY)	-12.03%	4.00%	-37.49%	33.83%	212.41%	-34.57%
Cost of Revenue	3,023	3,345	2,915	3,482	3,485	1,447
Gross Profit	6,643	8,084	8,074	14,099	9,652	2,758
Selling, General & Admin	2,183	2,338	2,205	2,337	2,316	1,775
Research & Development	783	783	669	605	592	509
Operating Expenses	3,011	3,166	2,922	2,995	2,953	2,342
Operating Income	3,632	4,918	5,152	11,104	6,699	416
Interest Expense	-	-	-	-	-1	-2
Interest & Investment Income	98	75	41	9	1	-
Currency Exchange Gain (Loss)	62	167	91	-50	-	-
Other Non Operating Income (Expenses)	3	6	8	7	-	-
EBT Excluding Unusual Items	3,795	5,166	5,292	11,070	6,699	414
Other Unusual Items	-	-	-	-	124	-
Pretax Income	3,791	5,166	5,292	11,070	6,823	414
Income Tax Expense	980	1,393	1,518	3,232	2,007	108
Net Income	2,811	3,773	3,774	7,838	4,816	306
Net Income to Common	2,811	3,773	3,774	7,838	4,816	306
Net Income Growth	-19.62%	-0.03%	-51.85%	62.75%	1473.86%	-64.99%
Shares Outstanding (Basic)	19	19	10	10	10	10
Shares Outstanding (Diluted)	19	19	10	10	10	10
Shares Change (YoY)	14.29%	100.00%	-	-	-0.00%	-
EPS (Basic)	147.57	198.07	396.24	822.93	505.64	32.13
EPS (Diluted)	147.57	198.07	396.24	822.93	505.64	32.13
EPS Growth	-29.66%	-50.01%	-51.85%	62.75%	1473.87%	-64.99%
Free Cash Flow	-	3,049	3,728	5,993	5,442	199
Free Cash Flow Per Share	-	160.06	391.41	629.22	571.37	20.89
Gross Margin	68.73%	70.73%	73.47%	80.20%	73.47%	65.59%
Operating Margin	37.57%	43.03%	46.88%	63.16%	50.99%	9.89%
Profit Margin	29.08%	33.01%	34.34%	44.58%	36.66%	7.28%
Free Cash Flow Margin	-	26.68%	33.92%	34.09%	41.42%	4.73%
EBITDA	3,885	5,146	5,347	11,290	6,871	608
EBITDA Margin	40.19%	45.03%	48.66%	64.22%	52.30%	14.46%
D&A For EBITDA	252.75	228	195	186	172	192
EBIT	3,632	4,918	5,152	11,104	6,699	416
EBIT Margin	37.57%	43.03%	46.88%	63.16%	50.99%	9.89%
Effective Tax Rate	25.85%	26.96%	28.68%	29.20%	29.42%	26.09%
Advertising Expenses	-	-	-	-	224	384

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