Micron Machinery Co., Ltd. (TYO:6159)

Micron Machinery Income Statement

Financials in millions JPY. Fiscal year is September - August.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Revenue	5,843	5,782	4,699	5,181	5,201	4,010
Revenue Growth (YoY)	20.30%	23.05%	-9.30%	-0.39%	29.70%	-25.96%
Cost of Revenue	3,750	3,691	2,934	3,313	3,520	2,739
Gross Profit	2,093	2,091	1,765	1,868	1,681	1,271
Selling, General & Admin	1,231	1,236	1,133	1,143	1,014	768
Research & Development	105	105	121	157	150	114
Other Operating Expenses	37	37	33	37	49	31
Operating Expenses	1,473	1,478	1,382	1,422	1,304	981
Operating Income	620	613	383	446	377	290
Interest Expense	-3	-3	-	-	-	-
Interest & Investment Income	355	357	386	271	80	56
Currency Exchange Gain (Loss)	286	93	-52	400	1,278	186
Other Non Operating Income (Expenses)	52	49	34	29	44	81
EBT Excluding Unusual Items	1,310	1,109	751	1,146	1,779	613
Gain (Loss) on Sale of Investments	19	9	-21	14	38	10
Gain (Loss) on Sale of Assets	2	1	3	1	2	1
Asset Writedown	-10	-10	-3	-1	-18	-8
Other Unusual Items	-	-	-	-	-	-1
Pretax Income	1,321	1,109	730	1,160	1,801	615
Income Tax Expense	394	333	244	297	575	164
Earnings From Continuing Operations	927	776	486	863	1,226	451
Minority Interest in Earnings	9	6	-2	5	-	10
Net Income	936	782	484	868	1,226	461
Net Income to Common	936	782	484	868	1,226	461
Net Income Growth	46.25%	61.57%	-44.24%	-29.20%	165.94%	6.71%
Shares Outstanding (Basic)	5	5	6	6	6	6
Shares Outstanding (Diluted)	5	5	6	6	6	6
Shares Change (YoY)	-10.22%	-13.03%	-7.32%	-0.53%	-0.73%	-0.45%
EPS (Basic)	196.56	162.33	87.38	145.24	204.05	76.17
EPS (Diluted)	196.56	162.33	87.38	145.24	204.05	76.17
EPS Growth	62.90%	85.77%	-39.84%	-28.82%	167.91%	7.19%
Free Cash Flow	-	1,549	-208	705	262	1,386
Free Cash Flow Per Share	-	321.55	-37.55	117.97	43.61	228.99
Dividend Per Share	-	-	8.800	7.500	8.000	6.000
Dividend Growth	-	-	17.33%	-6.25%	33.33%	-52.00%
Gross Margin	35.82%	36.16%	37.56%	36.05%	32.32%	31.70%
Operating Margin	10.61%	10.60%	8.15%	8.61%	7.25%	7.23%
Profit Margin	16.02%	13.53%	10.30%	16.75%	23.57%	11.50%
Free Cash Flow Margin	-	26.79%	-4.43%	13.61%	5.04%	34.56%
EBITDA	889.75	883	654	697	662	559
EBITDA Margin	15.23%	15.27%	13.92%	13.45%	12.73%	13.94%
D&A For EBITDA	269.75	270	271	251	285	269
EBIT	620	613	383	446	377	290
EBIT Margin	10.61%	10.60%	8.15%	8.61%	7.25%	7.23%
Effective Tax Rate	29.83%	30.03%	33.42%	25.60%	31.93%	26.67%
Advertising Expenses	-	48	5	50	7	2

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.