Miura Co., Ltd. (TYO:6005)

Miura Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	259,346	251,341	159,695	158,377	143,543	134,732
Revenue Growth (YoY)	48.63%	57.39%	0.83%	10.33%	6.54%	-6.21%
Cost of Revenue	161,133	157,115	92,868	94,058	84,556	79,758
Gross Profit	98,213	94,226	66,827	64,319	58,987	54,974
Selling, General & Admin	70,386	54,607	37,575	35,534	33,289	30,570
Research & Development	-	4,560	3,211	3,353	2,905	3,165
Other Operating Expenses	69	-688	-778	-507	-484	-304
Operating Expenses	70,455	68,731	43,976	42,609	39,745	37,457
Operating Income	27,758	25,495	22,851	21,710	19,242	17,517
Interest Expense	-2,034	-1,605	-80	-84	-68	-71
Interest & Investment Income	923	1,272	930	633	407	342
Earnings From Equity Investments	5,567	4,712	2,802	1,230	439	-
Currency Exchange Gain (Loss)	-	86	261	263	267	-37
Other Non Operating Income (Expenses)	-1	220	233	132	278	456
EBT Excluding Unusual Items	32,213	30,180	26,997	23,884	20,565	18,207
Gain (Loss) on Sale of Investments	-	-113	-193	-500	-66	26
Gain (Loss) on Sale of Assets	-	-126	-20	86	-79	-69
Asset Writedown	-	-312	4	-4	-	-
Pretax Income	32,213	29,629	26,788	23,466	20,420	18,164
Income Tax Expense	7,136	6,266	7,321	6,480	6,018	5,454
Earnings From Continuing Operations	25,077	23,363	19,467	16,986	14,402	12,710
Minority Interest in Earnings	117	-51	-99	-110	13	-15
Net Income	25,194	23,312	19,368	16,876	14,415	12,695
Net Income to Common	25,194	23,312	19,368	16,876	14,415	12,695
Net Income Growth	38.99%	20.36%	14.77%	17.07%	13.55%	-7.65%
Shares Outstanding (Basic)	114	113	111	113	113	113
Shares Outstanding (Diluted)	114	113	111	113	113	113
Shares Change (YoY)	3.58%	2.06%	-1.97%	-0.04%	0.09%	0.02%
EPS (Basic)	220.36	206.35	175.00	149.52	127.73	112.62
EPS (Diluted)	220.25	206.26	174.89	149.39	127.55	112.43
EPS Growth	34.18%	17.94%	17.07%	17.12%	13.45%	-7.66%
Free Cash Flow	37,276	27,994	18,605	16,234	16,997	20,630
Free Cash Flow Per Share	325.86	247.68	168.00	143.70	150.39	182.69
Dividend Per Share	61.000	61.000	53.000	45.000	39.000	35.000
Dividend Growth	15.09%	15.09%	17.78%	15.38%	11.43%	-5.41%
Gross Margin	37.87%	37.49%	41.85%	40.61%	41.09%	40.80%
Operating Margin	10.70%	10.14%	14.31%	13.71%	13.41%	13.00%
Profit Margin	9.71%	9.28%	12.13%	10.66%	10.04%	9.42%
Free Cash Flow Margin	14.37%	11.14%	11.65%	10.25%	11.84%	15.31%
EBITDA	43,008	39,901	29,558	28,743	26,121	24,250
EBITDA Margin	16.58%	15.88%	18.51%	18.15%	18.20%	18.00%
D&A For EBITDA	15,250	14,406	6,707	7,033	6,879	6,733
EBIT	27,758	25,495	22,851	21,710	19,242	17,517
EBIT Margin	10.70%	10.14%	14.31%	13.71%	13.41%	13.00%
Effective Tax Rate	22.15%	21.15%	27.33%	27.61%	29.47%	30.03%

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.