Mamiya-OP Co., Ltd. (TYO:7991)
Japan · Delayed Price · Currency is JPY 1,489.00
-36.00 (-2.36%)
At close: Feb 13, 2026
Mamiya-OP 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 |
| 22,390 | 33,707 | 27,394 | 15,910 | 12,872 | 9,617 | |
Revenue Growth (YoY) | -37.76% | 23.04% | 72.18% | 23.60% | 33.85% | -32.66% |
Cost of Revenue | 16,065 | 23,159 | 18,831 | 11,047 | 8,711 | 6,965 |
Gross Profit | 6,325 | 10,548 | 8,563 | 4,863 | 4,161 | 2,652 |
Selling, General & Admin | 4,096 | 4,148 | 3,725 | 2,981 | 3,651 | 3,518 |
Operating Expenses | 4,096 | 4,148 | 3,725 | 2,981 | 3,651 | 3,526 |
Operating Income | 2,229 | 6,400 | 4,838 | 1,882 | 510 | -874 |
Interest Expense | -96 | -78 | -58 | -64 | -54 | -56 |
Interest & Investment Income | 219 | 160 | 74 | 40 | 42 | 22 |
Earnings From Equity Investments | 98 | 146 | 198 | 87 | -59 | 142 |
Currency Exchange Gain (Loss) | 5 | -37 | 137 | -34 | 178 | -41 |
Other Non Operating Income (Expenses) | 12 | 40 | 69 | 8 | 9 | 36 |
EBT Excluding Unusual Items | 2,467 | 6,631 | 5,258 | 1,919 | 626 | -771 |
Gain (Loss) on Sale of Investments | 180 | 180 | 224 | 231 | -236 | -83 |
Gain (Loss) on Sale of Assets | -47 | -146 | 18 | 46 | 210 | -70 |
Asset Writedown | -118 | -118 | -58 | - | - | -249 |
Other Unusual Items | - | - | -1 | 71 | 65 | -120 |
Pretax Income | 2,482 | 6,547 | 5,441 | 2,267 | 665 | -1,293 |
Income Tax Expense | 500 | 1,830 | 1,589 | 280 | 31 | 201 |
Earnings From Continuing Operations | 1,982 | 4,717 | 3,852 | 1,987 | 634 | -1,494 |
Minority Interest in Earnings | 1 | 1 | - | - | - | - |
Net Income | 1,983 | 4,718 | 3,852 | 1,987 | 634 | -1,494 |
Net Income to Common | 1,983 | 4,718 | 3,852 | 1,987 | 634 | -1,494 |
Net Income Growth | -62.53% | 22.48% | 93.86% | 213.41% | - | - |
Shares Outstanding (Basic) | 10 | 10 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 10 | 10 | 9 | 9 | 9 | 9 |
Shares Change (YoY) | 2.43% | 15.61% | 2.54% | -0.06% | 0.77% | -0.61% |
EPS (Basic) | 192.02 | 458.24 | 432.66 | 228.55 | 73.13 | -172.20 |
EPS (Diluted) | 190.70 | 455.45 | 429.96 | 227.45 | 72.54 | -172.20 |
EPS Growth | -63.43% | 5.93% | 89.03% | 213.55% | - | - |
Free Cash Flow | - | 6,275 | 1,734 | -588 | 226 | -584 |
Free Cash Flow Per Share | - | 605.75 | 193.53 | -67.29 | 25.85 | -67.31 |
Dividend Per Share | 90.000 | 90.000 | 75.000 | 50.000 | 50.000 | 25.000 |
Dividend Growth | 20.00% | 20.00% | 50.00% | - | 100.00% | -50.00% |
Gross Margin | 28.25% | 31.29% | 31.26% | 30.57% | 32.33% | 27.58% |
Operating Margin | 9.96% | 18.99% | 17.66% | 11.83% | 3.96% | -9.09% |
Profit Margin | 8.86% | 14.00% | 14.06% | 12.49% | 4.92% | -15.53% |
Free Cash Flow Margin | - | 18.62% | 6.33% | -3.70% | 1.76% | -6.07% |
EBITDA | 2,674 | 6,785 | 5,143 | 2,136 | 829 | -491 |
EBITDA Margin | 11.94% | 20.13% | 18.77% | 13.43% | 6.44% | -5.10% |
D&A For EBITDA | 445 | 385 | 305 | 254 | 319 | 383 |
EBIT | 2,229 | 6,400 | 4,838 | 1,882 | 510 | -874 |
EBIT Margin | 9.96% | 18.99% | 17.66% | 11.83% | 3.96% | -9.09% |
Effective Tax Rate | 20.14% | 27.95% | 29.20% | 12.35% | 4.66% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.