Meiho Holdings,Inc. Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	12,708	13,007	10,347	7,370	6,112	5,274
Revenue Growth (YoY)	11.72%	25.71%	40.39%	20.58%	15.89%	0.78%
Cost of Revenue	9,620	9,833	7,690	5,147	4,284	3,744
Gross Profit	3,088	3,174	2,657	2,223	1,828	1,530
Selling, General & Admin	2,345	2,342	2,218	1,761	1,485	1,146
Amortization of Goodwill & Intangibles	360	360	293	-	-	-
Operating Expenses	2,704	2,701	2,511	1,761	1,485	1,146
Operating Income	384	473	146	462	343	384
Interest Expense	-47	-50	-32	-6	-5	-6
Interest & Investment Income	1	-	-	-	-	-
Currency Exchange Gain (Loss)	5	-10	29	11	32	4
Other Non Operating Income (Expenses)	35	31	-54	31	27	20
EBT Excluding Unusual Items	378	444	89	498	397	402
Gain (Loss) on Sale of Investments	-2	-2	-	-4	16	-
Gain (Loss) on Sale of Assets	15	17	1	1	-	1
Asset Writedown	-3	-3	-10	-2	-	-
Legal Settlements	-4	-4	-	-	-	-
Other Unusual Items	-1	-1	-	-	-	-
Pretax Income	383	451	80	493	413	403
Income Tax Expense	253	283	167	224	189	166
Net Income	130	168	-87	269	224	237
Net Income to Common	130	168	-87	269	224	237
Net Income Growth	-	-	-	20.09%	-5.49%	12.86%
Shares Outstanding (Basic)	5	5	5	5	5	4
Shares Outstanding (Diluted)	5	5	5	5	5	4
Shares Change (YoY)	1.30%	1.32%	-0.61%	-0.27%	25.87%	4.47%
EPS (Basic)	27.68	35.77	-18.54	57.41	47.85	64.45
EPS (Diluted)	27.40	35.39	-18.54	57.16	47.35	63.08
EPS Growth	-	-	-	20.70%	-24.93%	8.14%
Free Cash Flow	-	835	473	1,057	-105	508
Free Cash Flow Per Share	-	175.63	100.80	223.88	-22.18	135.07
Gross Margin	24.30%	24.40%	25.68%	30.16%	29.91%	29.01%
Operating Margin	3.02%	3.64%	1.41%	6.27%	5.61%	7.28%
Profit Margin	1.02%	1.29%	-0.84%	3.65%	3.67%	4.49%
Free Cash Flow Margin	-	6.42%	4.57%	14.34%	-1.72%	9.63%
EBITDA	950.75	1,015	589	677	469	467
EBITDA Margin	7.48%	7.80%	5.69%	9.19%	7.67%	8.86%
D&A For EBITDA	566.75	542	443	215	126	83
EBIT	384	473	146	462	343	384
EBIT Margin	3.02%	3.64%	1.41%	6.27%	5.61%	7.28%
Effective Tax Rate	66.06%	62.75%	208.75%	45.44%	45.76%	41.19%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.