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	Feb 28, 2026	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Revenue	4,811	5,782	4,699	5,181	5,201	4,010
Revenue Growth (YoY)	-13.63%	23.05%	-9.30%	-0.39%	29.70%	-25.96%
Cost of Revenue	3,124	3,691	2,934	3,313	3,520	2,739
Gross Profit	1,687	2,091	1,765	1,868	1,681	1,271
Selling, General & Admin	1,210	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	1,452	1,478	1,382	1,422	1,304	981
Operating Income	235	613	383	446	377	290
Interest Expense	-3	-3	-	-	-	-
Interest & Investment Income	348	357	386	271	80	56
Currency Exchange Gain (Loss)	296	93	-52	400	1,278	186
Other Non Operating Income (Expenses)	52	49	34	29	44	81
EBT Excluding Unusual Items	928	1,109	751	1,146	1,779	613
Gain (Loss) on Sale of Investments	18	9	-21	14	38	10
Gain (Loss) on Sale of Assets	2	1	3	1	2	1
Asset Writedown	-12	-10	-3	-1	-18	-8
Other Unusual Items	-	-	-	-	-	-1
Pretax Income	936	1,109	730	1,160	1,801	615
Income Tax Expense	286	333	244	297	575	164
Earnings From Continuing Operations	650	776	486	863	1,226	451
Minority Interest in Earnings	7	6	-2	5	-	10
Net Income	657	782	484	868	1,226	461
Net Income to Common	657	782	484	868	1,226	461
Net Income Growth	-11.34%	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)	-7.57%	-13.03%	-7.32%	-0.53%	-0.73%	-0.45%
EPS (Basic)	139.49	162.33	87.38	145.24	204.05	76.17
EPS (Diluted)	139.49	162.33	87.38	145.24	204.05	76.17
EPS Growth	-4.07%	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	12.500	12.500	8.800	7.500	8.000	6.000
Dividend Growth	42.05%	42.05%	17.33%	-6.25%	33.33%	-52.00%
Gross Margin	35.07%	36.16%	37.56%	36.05%	32.32%	31.70%
Operating Margin	4.88%	10.60%	8.15%	8.61%	7.25%	7.23%
Profit Margin	13.66%	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	512	883	654	697	662	559
EBITDA Margin	10.64%	15.27%	13.92%	13.45%	12.73%	13.94%
D&A For EBITDA	277	270	271	251	285	269
EBIT	235	613	383	446	377	290
EBIT Margin	4.88%	10.60%	8.15%	8.61%	7.25%	7.23%
Effective Tax Rate	30.55%	30.03%	33.42%	25.60%	31.93%	26.67%
Advertising Expenses	-	48	5	50	7	2

Updated Feb 28, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.