Mirai Industry Co.,Ltd. (TYO:7931)
Japan · Delayed Price · Currency is JPY 3,885.00
+90.00 (2.37%)
Aug 1, 2025, 3:30 PM JST
HashiCorp 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 | 2017 - 2021 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 20, 2025 | Mar '25 Mar 20, 2025 | Mar '24 Mar 20, 2024 | Mar '23 Mar 20, 2023 | Mar '22 Mar 20, 2022 | Mar '21 Mar 20, 2021 | 2017 - 2021 |
| 45,648 | 45,113 | 44,091 | 39,568 | 36,905 | 36,069 | Upgrade | |
Revenue Growth (YoY) | 3.35% | 2.32% | 11.43% | 7.22% | 2.32% | -4.00% | Upgrade |
Cost of Revenue | 27,945 | 27,358 | 26,316 | 25,606 | 23,111 | 22,118 | Upgrade |
Gross Profit | 17,703 | 17,755 | 17,775 | 13,962 | 13,794 | 13,951 | Upgrade |
Selling, General & Admin | 10,954 | 10,854 | 10,441 | 9,916 | 9,756 | 9,767 | Upgrade |
Operating Expenses | 10,957 | 10,857 | 10,441 | 9,917 | 9,749 | 9,767 | Upgrade |
Operating Income | 6,746 | 6,898 | 7,334 | 4,045 | 4,045 | 4,184 | Upgrade |
Interest Expense | -10 | -10 | -9 | -9 | -4 | -5 | Upgrade |
Interest & Investment Income | 79 | 79 | 68 | 43 | 41 | 42 | Upgrade |
Other Non Operating Income (Expenses) | 86 | 85 | 73 | 59 | -133 | -84 | Upgrade |
EBT Excluding Unusual Items | 6,901 | 7,052 | 7,466 | 4,138 | 3,949 | 4,137 | Upgrade |
Gain (Loss) on Sale of Assets | 14 | 14 | 10 | 12 | 4 | 270 | Upgrade |
Asset Writedown | -9 | -9 | -191 | -25 | -166 | -242 | Upgrade |
Other Unusual Items | 9 | 9 | 191 | - | 30 | 98 | Upgrade |
Pretax Income | 6,915 | 7,066 | 7,476 | 4,125 | 3,817 | 4,263 | Upgrade |
Income Tax Expense | 2,104 | 2,165 | 2,282 | 1,307 | 1,203 | 1,362 | Upgrade |
Earnings From Continuing Operations | 4,811 | 4,901 | 5,194 | 2,818 | 2,614 | 2,901 | Upgrade |
Minority Interest in Earnings | -73 | -68 | -78 | -76 | -83 | -75 | Upgrade |
Net Income | 4,738 | 4,833 | 5,116 | 2,742 | 2,531 | 2,826 | Upgrade |
Net Income to Common | 4,738 | 4,833 | 5,116 | 2,742 | 2,531 | 2,826 | Upgrade |
Net Income Growth | -8.90% | -5.53% | 86.58% | 8.34% | -10.44% | 0.07% | Upgrade |
Shares Outstanding (Basic) | 16 | 16 | 17 | 17 | 17 | 17 | Upgrade |
Shares Outstanding (Diluted) | 16 | 16 | 17 | 17 | 17 | 17 | Upgrade |
Shares Change (YoY) | -2.29% | -4.00% | -2.33% | 0.09% | 0.07% | -4.14% | Upgrade |
EPS (Basic) | 293.61 | 299.61 | 304.48 | 159.39 | 147.26 | 164.54 | Upgrade |
EPS (Diluted) | 293.61 | 299.61 | 304.48 | 159.39 | 147.26 | 164.54 | Upgrade |
EPS Growth | -6.68% | -1.60% | 91.02% | 8.24% | -10.50% | 4.40% | Upgrade |
Free Cash Flow | - | 4,824 | 1,808 | 2,212 | 4,296 | 2,445 | Upgrade |
Free Cash Flow Per Share | - | 299.05 | 107.60 | 128.58 | 249.95 | 142.36 | Upgrade |
Dividend Per Share | 150.000 | 150.000 | 150.000 | 50.000 | 50.000 | 40.000 | Upgrade |
Dividend Growth | - | - | 200.00% | - | 25.00% | - | Upgrade |
Gross Margin | - | 39.36% | 40.31% | 35.29% | 37.38% | 38.68% | Upgrade |
Operating Margin | 14.78% | 15.29% | 16.63% | 10.22% | 10.96% | 11.60% | Upgrade |
Profit Margin | 10.38% | 10.71% | 11.60% | 6.93% | 6.86% | 7.83% | Upgrade |
Free Cash Flow Margin | - | 10.69% | 4.10% | 5.59% | 11.64% | 6.78% | Upgrade |
EBITDA | 9,068 | 9,185 | 9,483 | 6,203 | 6,489 | 6,549 | Upgrade |
EBITDA Margin | - | 20.36% | 21.51% | 15.68% | 17.58% | 18.16% | Upgrade |
D&A For EBITDA | 2,322 | 2,287 | 2,149 | 2,158 | 2,444 | 2,365 | Upgrade |
EBIT | 6,746 | 6,898 | 7,334 | 4,045 | 4,045 | 4,184 | Upgrade |
EBIT Margin | - | 15.29% | 16.63% | 10.22% | 10.96% | 11.60% | Upgrade |
Effective Tax Rate | - | 30.64% | 30.52% | 31.69% | 31.52% | 31.95% | Upgrade |
Updated Jan 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.