Meiko Network Japan Income Statement

Financials in millions JPY. Fiscal year is September - August.

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	25,156	24,827	22,579	20,871	19,674	19,039
Revenue Growth (YoY)	8.81%	9.96%	8.18%	6.08%	3.33%	4.51%
Cost of Revenue	18,799	18,540	17,314	15,819	14,627	13,912
Gross Profit	6,357	6,287	5,265	5,052	5,047	5,127
Selling, General & Admin	4,465	4,480	4,064	3,794	3,744	4,047
Amortization of Goodwill & Intangibles	39	39	124	129	91	74
Operating Expenses	4,585	4,586	4,252	3,973	3,875	4,140
Operating Income	1,772	1,701	1,013	1,079	1,172	987
Interest Expense	-	-	-	-	-	-1
Interest & Investment Income	89	85	64	41	37	35
Earnings From Equity Investments	46	46	44	58	36	8
Other Non Operating Income (Expenses)	60	36	41	64	43	84
EBT Excluding Unusual Items	1,967	1,868	1,162	1,242	1,288	1,113
Gain (Loss) on Sale of Investments	782	772	40	140	623	163
Gain (Loss) on Sale of Assets	-	-	-1	-1	-	531
Asset Writedown	-89	-75	-227	-28	-99	-22
Other Unusual Items	3	23	-5	-3	-44	-41
Pretax Income	2,663	2,588	969	1,350	1,768	1,744
Income Tax Expense	918	861	480	541	794	604
Earnings From Continuing Operations	1,745	1,727	489	809	974	1,140
Net Income	1,745	1,727	489	809	974	1,140
Net Income to Common	1,745	1,727	489	809	974	1,140
Net Income Growth	113.59%	253.17%	-39.55%	-16.94%	-14.56%	-
Shares Outstanding (Basic)	25	25	25	25	25	25
Shares Outstanding (Diluted)	25	25	25	25	25	25
Shares Change (YoY)	0.17%	0.13%	0.23%	0.27%	-0.00%	-4.25%
EPS (Basic)	69.10	68.42	19.40	32.17	38.83	45.45
EPS (Diluted)	69.10	68.42	19.40	32.17	38.83	45.45
EPS Growth	113.22%	252.73%	-39.69%	-17.16%	-14.56%	-
Free Cash Flow	-	1,396	520	463	377	577
Free Cash Flow Per Share	-	55.31	20.63	18.41	15.03	23.00
Dividend Per Share	27.000	27.000	24.000	24.000	22.000	20.000
Dividend Growth	12.50%	12.50%	-	9.09%	10.00%	-33.33%
Gross Margin	25.27%	25.32%	23.32%	24.21%	25.65%	26.93%
Operating Margin	7.04%	6.85%	4.49%	5.17%	5.96%	5.18%
Profit Margin	6.94%	6.96%	2.17%	3.88%	4.95%	5.99%
Free Cash Flow Margin	-	5.62%	2.30%	2.22%	1.92%	3.03%
EBITDA	1,988	1,949	1,389	1,401	1,426	1,228
EBITDA Margin	7.90%	7.85%	6.15%	6.71%	7.25%	6.45%
D&A For EBITDA	216	248	376	322	254	241
EBIT	1,772	1,701	1,013	1,079	1,172	987
EBIT Margin	7.04%	6.85%	4.49%	5.17%	5.96%	5.18%
Effective Tax Rate	34.47%	33.27%	49.54%	40.07%	44.91%	34.63%
Advertising Expenses	-	1,387	1,325	1,418	1,573	1,978

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.