MEC Company Ltd. (TYO:4971)
Japan · Delayed Price · Currency is JPY 6,250.00
-10.00 (-0.16%)
Sep 4, 2026, 3:30 PM JST
MEC Company 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 | Jun '26 Jun 30, 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 |
| 24,154 | 20,947 | 18,234 | 14,020 | 16,329 | 15,038 | |
Revenue Growth | 28.90% | 14.88% | 30.06% | -14.14% | 8.58% | 25.78% |
Cost of Revenue | 8,977 | 7,970 | 7,132 | 5,703 | 6,525 | 5,715 |
Gross Profit | 15,177 | 12,977 | 11,102 | 8,317 | 9,804 | 9,323 |
Selling, General & Admin | 6,353 | 5,848 | 5,205 | 4,605 | 4,469 | 4,060 |
Research & Development | 1,379 | 1,379 | 1,333 | 1,219 | 1,330 | 1,323 |
Operating Expenses | 7,734 | 7,229 | 6,539 | 5,824 | 5,799 | 5,383 |
Operating Income | 7,443 | 5,748 | 4,563 | 2,493 | 4,005 | 3,940 |
Interest Expense | -6 | -6 | -1 | - | - | - |
Interest & Investment Income | 88 | 74 | 83 | 66 | 60 | 64 |
Currency Exchange Gain (Loss) | 308 | 208 | 7 | 110 | 116 | 80 |
Other Non Operating Income (Expenses) | 21 | 19 | 23 | 7 | 59 | 14 |
EBT Excluding Unusual Items | 7,854 | 6,043 | 4,675 | 2,676 | 4,240 | 4,098 |
Gain (Loss) on Sale of Investments | 23 | 23 | - | - | - | - |
Gain (Loss) on Sale of Assets | 11 | 11 | 13 | 563 | 7 | 6 |
Asset Writedown | -9 | -152 | -19 | -21 | -23 | -13 |
Other Unusual Items | 1 | 547 | - | - | - | - |
Pretax Income | 7,880 | 6,472 | 4,669 | 3,218 | 4,224 | 4,091 |
Income Tax Expense | 1,706 | 1,444 | 2,378 | 914 | 1,160 | 1,142 |
Net Income | 6,174 | 5,028 | 2,291 | 2,304 | 3,064 | 2,949 |
Net Income to Common | 6,174 | 5,028 | 2,291 | 2,304 | 3,064 | 2,949 |
Net Income Growth | 169.14% | 119.47% | -0.56% | -24.80% | 3.90% | 84.89% |
Shares Outstanding (Basic) | 18 | 18 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 18 | 18 | 19 | 19 | 19 | 19 |
Shares Change | -2.23% | -1.32% | -0.65% | -0.85% | 0.07% | 0.09% |
EPS (Basic) | 337.80 | 272.11 | 122.35 | 122.24 | 161.19 | 155.26 |
EPS (Diluted) | 337.80 | 272.11 | 122.35 | 122.24 | 161.19 | 155.26 |
EPS Growth | 175.27% | 122.40% | 0.09% | -24.16% | 3.82% | 84.73% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 5,230 | 1,244 | 3,471 | 84 | 3,238 | 2,347 |
Free Cash Flow Per Share | 286.15 | 67.32 | 185.37 | 4.46 | 170.35 | 123.56 |
Dividend Per Share | 30.000 | - | 45.000 | 45.000 | 45.000 | 35.000 |
Dividend Growth | -40.00% | - | 0% | 0% | 28.57% | 34.62% |
Gross Margin | 62.83% | 61.95% | 60.89% | 59.32% | 60.04% | 62.00% |
Operating Margin | 30.81% | 27.44% | 25.02% | 17.78% | 24.53% | 26.20% |
Profit Margin | 25.56% | 24.00% | 12.56% | 16.43% | 18.76% | 19.61% |
Free Cash Flow Margin | 21.65% | 5.94% | 19.04% | 0.60% | 19.83% | 15.61% |
EBITDA | 8,302 | 6,571 | 5,379 | 3,266 | 4,764 | 4,682 |
EBITDA Margin | 34.37% | 31.37% | 29.50% | 23.29% | 29.18% | 31.13% |
D&A For EBITDA | 859 | 823 | 816 | 773 | 759 | 742 |
EBIT | 7,443 | 5,748 | 4,563 | 2,493 | 4,005 | 3,940 |
EBIT Margin | 30.81% | 27.44% | 25.02% | 17.78% | 24.53% | 26.20% |
Effective Tax Rate | 21.65% | 22.31% | 50.93% | 28.40% | 27.46% | 27.91% |