Moi Corporation (TYO:5031)

Moi Corporation Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Jan 31, 2025	Jan 31, 2024	Jan 31, 2023	Jan 31, 2022	Jan 31, 2021
Revenue	6,629	6,592	6,433	6,607	6,552	5,479
Revenue Growth (YoY)	2.02%	2.47%	-2.63%	0.84%	19.58%	132.26%
Cost of Revenue	3,240	3,231	3,221	3,305	3,313	2,800
Gross Profit	3,389	3,361	3,212	3,302	3,239	2,679
Selling, General & Admin	3,144	3,129	3,069	3,198	3,036	2,812
Operating Expenses	3,144	3,129	3,069	3,198	3,036	2,812
Operating Income	245	232	143	104	203	-133
Currency Exchange Gain (Loss)	-1	-1	1	-	1	-3
Other Non Operating Income (Expenses)	47	24	13	-	2	-
EBT Excluding Unusual Items	292	255	157	104	206	-136
Asset Writedown	-	-	-8	-	-	-
Other Unusual Items	-235	-160	-	-	-	-
Pretax Income	57	95	149	104	206	-136
Income Tax Expense	73	68	-45	51	-40	10
Net Income	-16	27	194	53	246	-146
Net Income to Common	-16	27	194	53	246	-146
Net Income Growth	-	-86.08%	266.04%	-78.45%	-	-
Shares Outstanding (Basic)	14	14	14	13	12	12
Shares Outstanding (Diluted)	14	14	14	14	12	12
Shares Change (YoY)	-0.01%	-0.01%	2.25%	12.65%	-	0.75%
EPS (Basic)	-1.15	1.93	13.89	3.94	20.29	-12.04
EPS (Diluted)	-1.15	1.93	13.89	3.88	20.29	-12.04
EPS Growth	-	-86.08%	257.99%	-80.87%	-	-
Free Cash Flow	485	714	477	-150	369	-
Free Cash Flow Per Share	34.73	51.12	34.15	-10.98	30.43	-
Gross Margin	51.12%	50.99%	49.93%	49.98%	49.44%	48.90%
Operating Margin	3.70%	3.52%	2.22%	1.57%	3.10%	-2.43%
Profit Margin	-0.24%	0.41%	3.02%	0.80%	3.75%	-2.67%
Free Cash Flow Margin	7.32%	10.83%	7.41%	-2.27%	5.63%	-
EBITDA	305	293	225	188	248	-
EBITDA Margin	4.60%	4.45%	3.50%	2.84%	3.79%	-
D&A For EBITDA	60	61	82	84	45	-
EBIT	245	232	143	104	203	-133
EBIT Margin	3.70%	3.52%	2.22%	1.57%	3.10%	-2.43%
Effective Tax Rate	128.07%	71.58%	-	49.04%	-	-
Advertising Expenses	-	102	140	177	208	-

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.