Musashino Kogyo Co., Ltd. (TYO:9635)

Musashino Kogyo Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	1,351	1,364	1,282	1,379	1,290	1,232
Revenue Growth (YoY)	4.81%	6.40%	-7.03%	6.90%	4.71%	-18.52%
Cost of Revenue	673	684	649	645	603	567
Gross Profit	678	680	633	734	687	665
Selling, General & Admin	602	593	597	667	593	580
Operating Expenses	620	611	612	682	607	593
Operating Income	58	69	21	52	80	72
Interest Expense	-2	-2	-2	-2	-3	-2
Interest & Investment Income	2	2	1	-	-	4
Earnings From Equity Investments	19	13	-1	-27	-12	11
Other Non Operating Income (Expenses)	1	3	-2	2	-1	1
EBT Excluding Unusual Items	78	85	17	25	64	86
Asset Writedown	-4	-4	-	-1	-	-247
Other Unusual Items	-	-	-1	10	14	-21
Pretax Income	74	81	16	34	78	-182
Income Tax Expense	17	17	12	-6	28	34
Net Income	57	64	4	40	50	-216
Net Income to Common	57	64	4	40	50	-216
Net Income Growth	119.23%	1500.00%	-90.00%	-20.00%	-	-
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	-0.01%	-0.01%	-0.00%	-0.00%	-0.00%	-0.00%
EPS (Basic)	54.48	61.17	3.82	38.23	47.78	-206.41
EPS (Diluted)	54.48	61.17	3.82	38.23	47.78	-206.41
EPS Growth	119.26%	1500.13%	-90.00%	-20.00%	-	-
Free Cash Flow	-	131	26	49	13	-112
Free Cash Flow Per Share	-	125.20	24.85	46.83	12.42	-107.03
Gross Margin	50.19%	49.85%	49.38%	53.23%	53.26%	53.98%
Operating Margin	4.29%	5.06%	1.64%	3.77%	6.20%	5.84%
Profit Margin	4.22%	4.69%	0.31%	2.90%	3.88%	-17.53%
Free Cash Flow Margin	-	9.60%	2.03%	3.55%	1.01%	-9.09%
EBITDA	127.25	138	89	118	142	170
EBITDA Margin	9.42%	10.12%	6.94%	8.56%	11.01%	13.80%
D&A For EBITDA	69.25	69	68	66	62	98
EBIT	58	69	21	52	80	72
EBIT Margin	4.29%	5.06%	1.64%	3.77%	6.20%	5.84%
Effective Tax Rate	22.97%	20.99%	75.00%	-	35.90%	-

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.