Miura Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	268,701	251,341	159,695	158,377	143,543
Revenue Growth (YoY)	6.91%	57.39%	0.83%	10.33%	6.54%
Cost of Revenue	167,084	157,115	92,868	94,058	84,556
Gross Profit	101,617	94,226	66,827	64,319	58,987
Selling, General & Admin	72,101	54,607	37,575	35,534	33,289
Research & Development	-	4,560	3,211	3,353	2,905
Other Operating Expenses	-1,404	-688	-778	-507	-484
Operating Expenses	70,697	68,731	43,976	42,609	39,745
Operating Income	30,920	25,495	22,851	21,710	19,242
Interest Expense	-1,689	-1,605	-80	-84	-68
Interest & Investment Income	2,137	1,272	930	633	407
Earnings From Equity Investments	6,489	4,712	2,802	1,230	439
Currency Exchange Gain (Loss)	-	86	261	263	267
Other Non Operating Income (Expenses)	-3	220	233	132	278
EBT Excluding Unusual Items	37,854	30,180	26,997	23,884	20,565
Gain (Loss) on Sale of Investments	-	-113	-193	-500	-66
Gain (Loss) on Sale of Assets	-	-126	-20	86	-79
Asset Writedown	-	-312	4	-4	-
Pretax Income	37,854	29,629	26,788	23,466	20,420
Income Tax Expense	10,286	6,266	7,321	6,480	6,018
Earnings From Continuing Operations	27,568	23,363	19,467	16,986	14,402
Minority Interest in Earnings	53	-51	-99	-110	13
Net Income	27,621	23,312	19,368	16,876	14,415
Net Income to Common	27,621	23,312	19,368	16,876	14,415
Net Income Growth	18.48%	20.36%	14.77%	17.07%	13.55%
Shares Outstanding (Basic)	116	113	111	113	113
Shares Outstanding (Diluted)	116	113	111	113	113
Shares Change (YoY)	2.41%	2.06%	-1.97%	-0.04%	0.09%
EPS (Basic)	238.72	206.35	175.00	149.52	127.73
EPS (Diluted)	238.63	206.26	174.89	149.39	127.55
EPS Growth	15.69%	17.94%	17.07%	17.12%	13.45%
Free Cash Flow	38,250	27,994	18,605	16,234	16,997
Free Cash Flow Per Share	330.46	247.68	168.00	143.70	150.39
Dividend Per Share	-	61.000	53.000	45.000	39.000
Dividend Growth	-	15.09%	17.78%	15.38%	11.43%
Gross Margin	37.82%	37.49%	41.85%	40.61%	41.09%
Operating Margin	11.51%	10.14%	14.31%	13.71%	13.41%
Profit Margin	10.28%	9.28%	12.13%	10.66%	10.04%
Free Cash Flow Margin	14.24%	11.14%	11.65%	10.25%	11.84%
EBITDA	44,826	39,901	29,558	28,743	26,121
EBITDA Margin	16.68%	15.88%	18.51%	18.15%	18.20%
D&A For EBITDA	13,906	14,406	6,707	7,033	6,879
EBIT	30,920	25,495	22,851	21,710	19,242
EBIT Margin	11.51%	10.14%	14.31%	13.71%	13.41%
Effective Tax Rate	27.17%	21.15%	27.33%	27.61%	29.47%