MINATO HOLDINGS INC. (TYO:6862)
Japan · Delayed Price · Currency is JPY 1,922.00
+400.00 (26.28%)
Feb 12, 2026, 3:30 PM JST
MINATO HOLDINGS INC. 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 |
| 30,553 | 24,540 | 19,018 | 22,599 | 24,578 | 15,920 | |
Revenue Growth (YoY) | 32.27% | 29.04% | -15.85% | -8.05% | 54.38% | 31.82% |
Cost of Revenue | 24,086 | 20,225 | 14,204 | 18,157 | 20,435 | 13,254 |
Gross Profit | 6,467 | 4,315 | 4,814 | 4,442 | 4,143 | 2,666 |
Selling, General & Admin | 3,945 | 3,545 | 3,553 | 3,599 | 3,332 | 2,446 |
Other Operating Expenses | 1 | 1 | - | - | 1 | - |
Operating Expenses | 3,948 | 3,548 | 3,578 | 3,628 | 3,360 | 2,445 |
Operating Income | 2,519 | 767 | 1,236 | 814 | 783 | 221 |
Interest Expense | -94 | -63 | -30 | -35 | -34 | -29 |
Interest & Investment Income | 24 | 12 | - | - | - | - |
Earnings From Equity Investments | -25 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -52 | -81 | 51 | 114 | 33 | -9 |
Other Non Operating Income (Expenses) | -63 | -54 | -12 | 1 | -3 | 16 |
EBT Excluding Unusual Items | 2,309 | 581 | 1,245 | 894 | 779 | 199 |
Gain (Loss) on Sale of Investments | 19 | 26 | 1,289 | 54 | 22 | 366 |
Asset Writedown | - | - | -131 | -39 | -36 | -1 |
Other Unusual Items | 1 | 2 | -153 | -42 | 35 | 3 |
Pretax Income | 2,329 | 609 | 2,250 | 867 | 800 | 567 |
Income Tax Expense | 776 | 236 | 767 | 270 | 102 | 97 |
Earnings From Continuing Operations | 1,553 | 373 | 1,483 | 597 | 698 | 470 |
Minority Interest in Earnings | - | - | - | -7 | -25 | -3 |
Net Income | 1,553 | 373 | 1,483 | 590 | 673 | 467 |
Net Income to Common | 1,553 | 373 | 1,483 | 590 | 673 | 467 |
Net Income Growth | 317.47% | -74.85% | 151.36% | -12.33% | 44.11% | 67.38% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 8 | 8 | 8 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 8 | 8 | 8 |
Shares Change (YoY) | 0.01% | -1.03% | -0.80% | -1.45% | 0.95% | 2.27% |
EPS (Basic) | 208.78 | 50.25 | 198.58 | 78.32 | 88.01 | 61.54 |
EPS (Diluted) | 208.78 | 50.25 | 197.78 | 78.14 | 87.83 | 61.48 |
EPS Growth | 317.28% | -74.59% | 153.11% | -11.03% | 42.86% | 63.74% |
Free Cash Flow | - | -790 | -2,007 | 1,534 | -646 | -44 |
Free Cash Flow Per Share | - | -106.44 | -267.60 | 202.91 | -84.21 | -5.79 |
Dividend Per Share | 14.000 | 14.000 | 12.000 | 10.000 | 9.000 | 6.000 |
Dividend Growth | 16.67% | 16.67% | 20.00% | 11.11% | 50.00% | 50.00% |
Gross Margin | 21.17% | 17.58% | 25.31% | 19.66% | 16.86% | 16.75% |
Operating Margin | 8.24% | 3.13% | 6.50% | 3.60% | 3.19% | 1.39% |
Profit Margin | 5.08% | 1.52% | 7.80% | 2.61% | 2.74% | 2.93% |
Free Cash Flow Margin | - | -3.22% | -10.55% | 6.79% | -2.63% | -0.28% |
EBITDA | 3,438 | 1,460 | 1,628 | 1,100 | 1,041 | 436 |
EBITDA Margin | 11.25% | 5.95% | 8.56% | 4.87% | 4.23% | 2.74% |
D&A For EBITDA | 918.75 | 693 | 392 | 286 | 258 | 215 |
EBIT | 2,519 | 767 | 1,236 | 814 | 783 | 221 |
EBIT Margin | 8.24% | 3.13% | 6.50% | 3.60% | 3.19% | 1.39% |
Effective Tax Rate | 33.32% | 38.75% | 34.09% | 31.14% | 12.75% | 17.11% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.