Meiji Machine Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Operating Revenue	6,297	6,511	4,896	6,306	7,591	12,949
Revenue	6,297	6,511	4,896	6,306	7,591	12,949
Revenue Growth (YoY)	11.08%	32.99%	-22.36%	-16.93%	-41.38%	44.07%
Cost of Revenue	4,808	4,992	4,002	5,590	6,701	12,855
Gross Profit	1,489	1,519	894	716	890	94
Selling, General & Admin	1,413	1,207	618	513	550	649
Operating Expenses	1,457	1,251	646	527	568	665
Operating Income	32	268	248	189	322	-571
Interest Expense	-20	-14	-11	-12	-14	-15
Interest & Investment Income	22	13	15	15	15	15
Other Non Operating Income (Expenses)	26	46	13	39	-232	6
EBT Excluding Unusual Items	60	313	265	231	91	-565
Gain (Loss) on Sale of Investments	15	-160	25	44	2	1
Gain (Loss) on Sale of Assets	-	-	3	1,418	278	231
Asset Writedown	-1	-1	-104	-6	-132	-183
Other Unusual Items	130	-	47	1	-332	-475
Pretax Income	204	152	236	1,688	-93	-991
Income Tax Expense	29	32	-78	-76	24	-35
Net Income	175	120	314	1,764	-117	-956
Net Income to Common	175	120	314	1,764	-117	-956
Net Income Growth	2400.00%	-61.78%	-82.20%	-	-	-
Shares Outstanding (Basic)	11	11	11	11	11	11
Shares Outstanding (Diluted)	11	11	11	11	11	11
Shares Change (YoY)	-3.69%	-1.14%	-1.08%	-	-	-
EPS (Basic)	16.24	10.77	27.87	154.90	-10.27	-83.95
EPS (Diluted)	16.24	10.77	27.87	154.90	-10.27	-83.95
EPS Growth	2495.72%	-61.34%	-82.00%	-	-	-
Free Cash Flow	-	-750	471	-1,585	-2,035	1,348
Free Cash Flow Per Share	-	-67.34	41.81	-139.18	-178.70	118.37
Dividend Per Share	6.000	6.000	4.000	2.000	-	-
Dividend Growth	50.00%	50.00%	100.00%	-	-	-
Gross Margin	23.65%	23.33%	18.26%	11.35%	11.72%	0.73%
Operating Margin	0.51%	4.12%	5.07%	3.00%	4.24%	-4.41%
Profit Margin	2.78%	1.84%	6.41%	27.97%	-1.54%	-7.38%
Free Cash Flow Margin	-	-11.52%	9.62%	-25.14%	-26.81%	10.41%
EBITDA	146.75	376	347	284	445	-493
EBITDA Margin	2.33%	5.78%	7.09%	4.50%	5.86%	-3.81%
D&A For EBITDA	114.75	108	99	95	123	78
EBIT	32	268	248	189	322	-571
EBIT Margin	0.51%	4.12%	5.07%	3.00%	4.24%	-4.41%
Effective Tax Rate	14.22%	21.05%	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.