Miura Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	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	274,527	268,701	251,341	159,695	158,377	143,543
Revenue Growth	5.85%	6.91%	57.39%	0.83%	10.33%	6.54%
Cost of Revenue	170,870	167,084	157,115	92,868	94,058	84,556
Gross Profit	103,657	101,617	94,226	66,827	64,319	58,987
Selling, General & Admin	74,521	57,620	54,607	37,575	35,534	33,289
Research & Development	-	5,117	4,560	3,211	3,353	2,905
Other Operating Expenses	-1,964	-1,107	-688	-778	-507	-484
Operating Expenses	72,557	70,994	68,731	43,976	42,609	39,745
Operating Income	31,100	30,623	25,495	22,851	21,710	19,242
Interest Expense	-1,536	-1,587	-1,605	-80	-84	-68
Interest & Investment Income	2,401	1,636	1,272	930	633	407
Earnings From Equity Investments	7,030	6,489	4,712	2,802	1,230	439
Currency Exchange Gain (Loss)	-	359	86	261	263	267
Other Non Operating Income (Expenses)	-2	311	220	233	132	278
EBT Excluding Unusual Items	38,993	37,831	30,180	26,997	23,884	20,565
Gain (Loss) on Sale of Investments	-	-79	-113	-193	-500	-66
Gain (Loss) on Sale of Assets	-	83	-126	-20	86	-79
Asset Writedown	-	19	-312	4	-4	-
Pretax Income	38,993	37,854	29,629	26,788	23,466	20,420
Income Tax Expense	9,979	10,286	6,266	7,321	6,480	6,018
Earnings From Continuing Operations	29,014	27,568	23,363	19,467	16,986	14,402
Minority Interest in Earnings	-75	53	-51	-99	-110	13
Net Income	28,939	27,621	23,312	19,368	16,876	14,415
Net Income to Common	28,939	27,621	23,312	19,368	16,876	14,415
Net Income Growth	14.87%	18.48%	20.36%	14.77%	17.07%	13.55%
Shares Outstanding (Basic)	116	116	113	111	113	113
Shares Outstanding (Diluted)	116	116	113	111	113	113
Shares Change	1.19%	2.41%	2.06%	-1.97%	-0.04%	0.09%
EPS (Basic)	250.09	238.72	206.35	175.00	149.52	127.73
EPS (Diluted)	250.02	238.63	206.26	174.89	149.39	127.55
EPS Growth	13.52%	15.69%	17.94%	17.07%	17.12%	13.45%

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	35,828	38,250	27,994	18,605	16,234	16,997
Free Cash Flow Per Share	309.53	330.45	247.68	168.00	143.70	150.39
Dividend Per Share	72.000	72.000	61.000	53.000	45.000	39.000
Dividend Growth	18.03%	18.03%	15.09%	17.78%	15.38%	11.43%
Gross Margin	37.76%	37.82%	37.49%	41.85%	40.61%	41.09%
Operating Margin	11.33%	11.40%	10.14%	14.31%	13.71%	13.41%
Profit Margin	10.54%	10.28%	9.28%	12.13%	10.66%	10.04%
Free Cash Flow Margin	13.05%	14.24%	11.14%	11.65%	10.25%	11.84%
EBITDA	45,259	44,529	39,901	29,558	28,743	26,121
EBITDA Margin	16.49%	16.57%	15.88%	18.51%	18.15%	18.20%
D&A For EBITDA	14,159	13,906	14,406	6,707	7,033	6,879
EBIT	31,100	30,623	25,495	22,851	21,710	19,242
EBIT Margin	11.33%	11.40%	10.14%	14.31%	13.71%	13.41%
Effective Tax Rate	25.59%	27.17%	21.15%	27.33%	27.61%	29.47%