Mizuho Medy Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	10,819	11,260	11,429	10,989	17,581	13,137
Revenue Growth (YoY)	-4.56%	-1.48%	4.00%	-37.49%	33.83%	212.41%
Cost of Revenue	3,394	3,441	3,345	2,915	3,482	3,485
Gross Profit	7,425	7,819	8,084	8,074	14,099	9,652
Selling, General & Admin	2,281	2,311	2,338	2,205	2,337	2,316
Research & Development	819	819	783	669	605	592
Operating Expenses	3,142	3,172	3,166	2,922	2,995	2,953
Operating Income	4,283	4,647	4,918	5,152	11,104	6,699
Interest Expense	-	-	-	-	-	-1
Interest & Investment Income	105	100	75	41	9	1
Currency Exchange Gain (Loss)	99	-13	167	91	-50	-
Other Non Operating Income (Expenses)	7	5	6	8	7	-
EBT Excluding Unusual Items	4,494	4,739	5,166	5,292	11,070	6,699
Gain (Loss) on Sale of Investments	-	-4	-	-	-	-
Other Unusual Items	-	-	-	-	-	124
Pretax Income	4,494	4,735	5,166	5,292	11,070	6,823
Income Tax Expense	1,245	1,310	1,393	1,518	3,232	2,007
Net Income	3,249	3,425	3,773	3,774	7,838	4,816
Net Income to Common	3,249	3,425	3,773	3,774	7,838	4,816
Net Income Growth	-9.25%	-9.22%	-0.03%	-51.85%	62.75%	1473.86%
Shares Outstanding (Basic)	19	19	19	10	10	10
Shares Outstanding (Diluted)	19	19	19	10	10	10
Shares Change (YoY)	-11.11%	-	100.00%	-	-	-0.00%
EPS (Basic)	170.56	179.80	198.07	396.24	822.93	505.64
EPS (Diluted)	170.56	179.80	198.07	396.24	822.93	505.64
EPS Growth	2.10%	-9.22%	-50.01%	-51.85%	62.75%	1473.87%
Free Cash Flow	-	1,701	3,049	3,728	5,993	5,442
Free Cash Flow Per Share	-	89.30	160.06	391.41	629.22	571.37
Gross Margin	68.63%	69.44%	70.73%	73.47%	80.20%	73.47%
Operating Margin	39.59%	41.27%	43.03%	46.88%	63.16%	50.99%
Profit Margin	30.03%	30.42%	33.01%	34.34%	44.58%	36.66%
Free Cash Flow Margin	-	15.11%	26.68%	33.92%	34.09%	41.42%
EBITDA	4,559	4,913	5,146	5,347	11,290	6,871
EBITDA Margin	42.13%	43.63%	45.03%	48.66%	64.22%	52.30%
D&A For EBITDA	275.5	266	228	195	186	172
EBIT	4,283	4,647	4,918	5,152	11,104	6,699
EBIT Margin	39.59%	41.27%	43.03%	46.88%	63.16%	50.99%
Effective Tax Rate	27.70%	27.67%	26.96%	28.68%	29.20%	29.42%
Advertising Expenses	-	-	-	-	-	224

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