Meiko Electronics Co., Ltd. (TYO:6787)

Meiko Electronics Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	212,865	206,806	179,458	167,276	151,275	119,257
Revenue Growth (YoY)	15.14%	15.24%	7.28%	10.58%	26.85%	3.27%
Cost of Revenue	169,936	167,030	148,910	141,260	123,880	101,732
Gross Profit	42,929	39,776	30,548	26,016	27,395	17,525
Selling, General & Admin	16,004	15,170	14,400	12,592	11,361	9,719
Research & Development	5,498	5,498	4,491	3,845	2,780	1,142
Operating Expenses	21,526	20,692	18,887	16,440	14,139	10,866
Operating Income	21,403	19,084	11,661	9,576	13,256	6,659
Interest Expense	-1,415	-1,326	-1,090	-1,002	-642	-643
Interest & Investment Income	904	933	586	284	63	55
Currency Exchange Gain (Loss)	-1,433	268	2,955	2,002	1,497	-344
Other Non Operating Income (Expenses)	-155	-197	155	353	120	-31
EBT Excluding Unusual Items	19,304	18,762	14,267	11,213	14,294	5,696
Gain (Loss) on Sale of Investments	-33	-34	-142	37	9	-
Gain (Loss) on Sale of Assets	-360	-184	-263	-217	-522	-265
Asset Writedown	-	-	-394	-	-	-
Other Unusual Items	-1	-1	405	-361	-1,169	-375
Pretax Income	18,910	18,543	13,873	10,672	12,612	5,056
Income Tax Expense	3,096	3,448	2,458	1,887	1,175	422
Earnings From Continuing Operations	15,814	15,095	11,415	8,785	11,437	4,634
Minority Interest in Earnings	-171	-171	-105	62	14	4
Net Income	15,643	14,924	11,310	8,847	11,451	4,638
Preferred Dividends & Other Adjustments	315	315	315	156	-	-
Net Income to Common	15,328	14,609	10,995	8,691	11,451	4,638
Net Income Growth	29.27%	31.95%	27.84%	-22.74%	146.90%	79.35%
Shares Outstanding (Basic)	26	26	26	26	26	26
Shares Outstanding (Diluted)	26	26	26	26	26	26
Shares Change (YoY)	0.04%	0.03%	0.01%	-0.53%	-1.50%	-0.01%
EPS (Basic)	597.41	569.45	428.73	338.93	444.21	177.22
EPS (Diluted)	597.41	569.45	428.73	338.93	444.21	177.22
EPS Growth	29.14%	32.82%	26.49%	-23.70%	150.66%	79.37%
Free Cash Flow	-	-2,743	1,910	-3,142	2,141	-1,884
Free Cash Flow Per Share	-	-106.92	74.48	-122.53	83.06	-71.99
Dividend Per Share	88.000	88.000	68.000	55.000	45.000	20.000
Dividend Growth	29.41%	29.41%	23.64%	22.22%	125.00%	-33.33%
Gross Margin	20.17%	19.23%	17.02%	15.55%	18.11%	14.70%
Operating Margin	10.05%	9.23%	6.50%	5.73%	8.76%	5.58%
Profit Margin	7.20%	7.06%	6.13%	5.20%	7.57%	3.89%
Free Cash Flow Margin	-	-1.33%	1.06%	-1.88%	1.42%	-1.58%
EBITDA	34,952	32,301	23,552	19,729	21,290	14,147
EBITDA Margin	16.42%	15.62%	13.12%	11.79%	14.07%	11.86%
D&A For EBITDA	13,549	13,217	11,891	10,153	8,034	7,488
EBIT	21,403	19,084	11,661	9,576	13,256	6,659
EBIT Margin	10.05%	9.23%	6.50%	5.73%	8.76%	5.58%
Effective Tax Rate	16.37%	18.59%	17.72%	17.68%	9.32%	8.35%

Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.