MERCURY Inc. (TYO:5025)
Japan · Delayed Price · Currency is JPY 617.00
+26.00 (4.40%)
Oct 19, 2026, 3:06 PM JST
MERCURY Income Statement
Financials in millions JPY. Fiscal year is March - February.
Millions JPY. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
| 1,683 | 1,601 | 1,763 | 1,437 | 1,414 | 1,372 | |
Revenue Growth | -7.07% | -9.19% | 22.69% | 1.63% | 3.06% | 9.41% |
Cost of Revenue | 991 | 968 | 976 | 866 | 745 | 658 |
Gross Profit | 692 | 633 | 787 | 571 | 669 | 714 |
Selling, General & Admin | 580 | 559 | 617 | 514 | 530 | 511 |
Operating Expenses | 580 | 559 | 617 | 514 | 530 | 511 |
Operating Income | 112 | 74 | 170 | 57 | 139 | 203 |
Interest Expense | - | - | - | - | - | -1 |
Interest & Investment Income | 11 | 11 | 3 | - | - | - |
Other Non Operating Income (Expenses) | -3 | -2 | -7 | 2 | 2 | -9 |
EBT Excluding Unusual Items | 120 | 83 | 166 | 59 | 141 | 193 |
Gain (Loss) on Sale of Investments | 135 | 135 | - | 16 | - | - |
Asset Writedown | - | - | - | -9 | - | - |
Other Unusual Items | 7 | 7 | - | -1 | 1 | - |
Pretax Income | 262 | 225 | 166 | 65 | 142 | 193 |
Income Tax Expense | 74 | 63 | 40 | 17 | 50 | 62 |
Net Income to Company | - | 162 | 126 | 48 | 92 | 131 |
Net Income | 188 | 162 | 126 | 48 | 92 | 131 |
Net Income to Common | 188 | 162 | 126 | 48 | 92 | 131 |
Net Income Growth | 29.65% | 28.57% | 162.50% | -47.83% | -29.77% | 204.65% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 2 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change | 2.53% | 0.30% | -1.86% | -4.47% | 11.15% | 4.78% |
EPS (Basic) | 71.46 | 62.60 | 48.60 | 18.11 | 34.12 | 54.71 |
EPS (Diluted) | 70.66 | 61.89 | 48.28 | 18.05 | 33.05 | 52.31 |
EPS Growth | 26.45% | 28.19% | 167.48% | -45.39% | -36.82% | 190.75% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Aug '26 Aug 31, 2026 | Feb '26 Feb 28, 2026 | Feb '25 Feb 28, 2025 | Feb '24 Feb 29, 2024 | Feb '23 Feb 28, 2023 | Feb '22 Feb 28, 2022 |
Free Cash Flow | 107 | 19 | 329 | 58 | 107 | 221 |
Free Cash Flow Per Share | 40.22 | 7.26 | 126.06 | 21.81 | 38.44 | 88.25 |
Gross Margin | 41.12% | 39.54% | 44.64% | 39.74% | 47.31% | 52.04% |
Operating Margin | 6.65% | 4.62% | 9.64% | 3.97% | 9.83% | 14.80% |
Profit Margin | 11.17% | 10.12% | 7.15% | 3.34% | 6.51% | 9.55% |
Free Cash Flow Margin | 6.36% | 1.19% | 18.66% | 4.04% | 7.57% | 16.11% |
EBITDA | 171 | 145 | 260 | 145 | 200 | 234 |
EBITDA Margin | 10.16% | 9.06% | 14.75% | 10.09% | 14.14% | 17.05% |
D&A For EBITDA | 59 | 71 | 90 | 88 | 61 | 31 |
EBIT | 112 | 74 | 170 | 57 | 139 | 203 |
EBIT Margin | 6.65% | 4.62% | 9.64% | 3.97% | 9.83% | 14.80% |
Effective Tax Rate | 28.24% | 28.00% | 24.10% | 26.15% | 35.21% | 32.12% |