Musashi Seimitsu Industry Income Statement

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	347,200	347,196	349,917	301,500	241,896
Revenue Growth (YoY)	0.00%	-0.78%	16.06%	24.64%	18.16%
Cost of Revenue	291,749	294,535	299,204	266,049	209,861
Gross Profit	55,451	52,661	50,713	35,451	32,035
Selling, General & Admin	34,913	30,476	29,848	25,592	21,544
Other Operating Expenses	-	-	6	-	-
Operating Expenses	35,788	33,064	32,730	27,923	23,621
Operating Income	19,663	19,597	17,983	7,528	8,414
Interest Expense	-2,187	-2,363	-2,808	-1,377	-648
Interest & Investment Income	971	1,052	864	670	540
Earnings From Equity Investments	-239	-363	-394	-231	-37
Currency Exchange Gain (Loss)	1,910	-516	49	351	1,061
Other Non Operating Income (Expenses)	172	575	-42	-37	212
EBT Excluding Unusual Items	20,290	17,982	15,652	6,904	9,542
Gain (Loss) on Sale of Investments	-3,171	-1,957	-1,696	-525	-380
Gain (Loss) on Sale of Assets	70	46	72	3	30
Asset Writedown	-141	-793	-295	-139	-479
Other Unusual Items	-7,775	69	-20	752	-1
Pretax Income	9,273	15,347	13,713	6,995	8,712
Income Tax Expense	6,927	6,382	5,402	4,582	3,136
Earnings From Continuing Operations	2,346	8,965	8,311	2,413	5,576
Minority Interest in Earnings	-1,082	-1,183	-390	23	-147
Net Income	1,264	7,782	7,921	2,436	5,429
Net Income to Common	1,264	7,782	7,921	2,436	5,429
Net Income Growth	-83.76%	-1.75%	225.16%	-55.13%	-26.42%
Shares Outstanding (Basic)	66	66	65	65	65
Shares Outstanding (Diluted)	66	66	65	65	65
Shares Change (YoY)	0.04%	0.27%	0.07%	0.05%	0.06%
EPS (Basic)	19.29	118.79	121.24	37.31	83.20
EPS (Diluted)	19.29	118.79	121.24	37.31	83.20
EPS Growth	-83.76%	-2.02%	224.94%	-55.15%	-26.46%
Free Cash Flow	6,491	16,863	19,000	5,115	-11,006
Free Cash Flow Per Share	99.05	257.40	290.81	78.34	-168.66
Dividend Per Share	-	50.000	40.000	30.000	45.000
Dividend Growth	-	25.00%	33.33%	-33.33%	28.57%
Gross Margin	15.97%	15.17%	14.49%	11.76%	13.24%
Operating Margin	5.66%	5.64%	5.14%	2.50%	3.48%
Profit Margin	0.36%	2.24%	2.26%	0.81%	2.24%
Free Cash Flow Margin	1.87%	4.86%	5.43%	1.70%	-4.55%
EBITDA	38,022	38,518	37,809	26,436	25,378
EBITDA Margin	10.95%	11.09%	10.80%	8.77%	10.49%
D&A For EBITDA	18,359	18,921	19,826	18,908	16,964
EBIT	19,663	19,597	17,983	7,528	8,414
EBIT Margin	5.66%	5.64%	5.14%	2.50%	3.48%
Effective Tax Rate	74.70%	41.59%	39.39%	65.50%	36.00%

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