Muro Corporation 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
Revenue	22,970	22,590	23,655	21,842	20,533	18,965
Revenue Growth (YoY)	2.74%	-4.50%	8.30%	6.38%	8.27%	-11.38%
Cost of Revenue	18,715	18,663	19,109	18,487	16,522	15,553
Gross Profit	4,255	3,927	4,546	3,355	4,011	3,412
Selling, General & Admin	3,134	3,171	2,994	2,839	2,638	2,341
Amortization of Goodwill & Intangibles	-	-	25	25	25	25
Operating Expenses	3,137	3,182	3,113	2,947	2,756	2,418
Operating Income	1,118	745	1,433	408	1,255	994
Interest Expense	-47	-60	-68	-38	-11	-17
Interest & Investment Income	114	102	100	74	50	64
Currency Exchange Gain (Loss)	-7	3	383	237	404	60
Other Non Operating Income (Expenses)	-318	272	102	88	263	487
EBT Excluding Unusual Items	860	1,062	1,950	769	1,961	1,588
Gain (Loss) on Sale of Investments	-	3	-	-3	45	-2
Gain (Loss) on Sale of Assets	-37	-38	5	2	1	1
Asset Writedown	-2	-13	-4	-3	-7	-1
Other Unusual Items	-	-162	-1	-	1	-1
Pretax Income	821	852	1,950	765	2,001	1,585
Income Tax Expense	509	366	633	474	654	611
Net Income	312	486	1,317	291	1,347	974
Net Income to Common	312	486	1,317	291	1,347	974
Net Income Growth	-58.57%	-63.10%	352.58%	-78.40%	38.30%	15.13%
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	-0.00%	-0.00%	-0.00%	-	-	-0.27%
EPS (Basic)	51.64	80.44	217.97	48.16	222.93	161.20
EPS (Diluted)	51.64	80.44	217.97	48.16	222.93	161.20
EPS Growth	-58.56%	-63.10%	352.58%	-78.40%	38.30%	15.45%
Free Cash Flow	-	-526	1,427	-558	-68	720
Free Cash Flow Per Share	-	-87.06	236.18	-92.35	-11.25	119.16
Dividend Per Share	23.000	45.000	44.000	44.000	44.000	44.000
Dividend Growth	-47.73%	2.27%	-	-	-	-
Gross Margin	18.52%	17.38%	19.22%	15.36%	19.53%	17.99%
Operating Margin	4.87%	3.30%	6.06%	1.87%	6.11%	5.24%
Profit Margin	1.36%	2.15%	5.57%	1.33%	6.56%	5.14%
Free Cash Flow Margin	-	-2.33%	6.03%	-2.56%	-0.33%	3.80%
EBITDA	2,607	2,214	2,876	1,811	2,614	2,285
EBITDA Margin	11.35%	9.80%	12.16%	8.29%	12.73%	12.05%
D&A For EBITDA	1,489	1,469	1,443	1,403	1,359	1,291
EBIT	1,118	745	1,433	408	1,255	994
EBIT Margin	4.87%	3.30%	6.06%	1.87%	6.11%	5.24%
Effective Tax Rate	62.00%	42.96%	32.46%	61.96%	32.68%	38.55%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.