MIE 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	7,089	7,098	6,811	6,579	5,697	4,838
Revenue Growth (YoY)	2.25%	4.21%	3.53%	15.48%	17.76%	-13.23%
Cost of Revenue	5,499	5,604	5,358	5,219	4,637	3,904
Gross Profit	1,590	1,494	1,453	1,360	1,060	934
Selling, General & Admin	933	907	888	861	777	753
Operating Expenses	933	907	888	861	777	753
Operating Income	657	587	565	499	283	181
Interest Expense	-46	-41	-28	-26	-26	-27
Interest & Investment Income	10	9	8	6	4	3
Earnings From Equity Investments	-11	-9	-2	-12	-27	-1
Currency Exchange Gain (Loss)	-	-	4	-	-	-
Other Non Operating Income (Expenses)	-5	-3	-12	-24	7	37
EBT Excluding Unusual Items	605	543	535	443	241	193
Gain (Loss) on Sale of Investments	-	-	14	8	-	-
Gain (Loss) on Sale of Assets	-	-	-	-3	-	-
Asset Writedown	-	-	-	-26	9	-
Other Unusual Items	-	-	1	-1	-1	-
Pretax Income	605	543	550	421	249	193
Income Tax Expense	181	160	172	54	58	39
Earnings From Continuing Operations	424	383	378	367	191	154
Minority Interest in Earnings	-4	-4	-6	-9	-2	-1
Net Income	420	379	372	358	189	153
Net Income to Common	420	379	372	358	189	153
Net Income Growth	20.34%	1.88%	3.91%	89.42%	23.53%	-8.38%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	-0.03%	-	-	-	-	-
EPS (Basic)	349.15	315.05	309.23	297.59	157.11	127.18
EPS (Diluted)	349.15	315.05	309.23	297.59	157.11	127.18
EPS Growth	20.39%	1.88%	3.91%	89.42%	23.53%	-8.38%
Free Cash Flow	-	599	-108	-207	169	-386
Free Cash Flow Per Share	-	497.92	-89.78	-172.07	140.48	-320.87
Dividend Per Share	20.000	20.000	20.000	-	-	-
Gross Margin	22.43%	21.05%	21.33%	20.67%	18.61%	19.30%
Operating Margin	9.27%	8.27%	8.29%	7.58%	4.97%	3.74%
Profit Margin	5.92%	5.34%	5.46%	5.44%	3.32%	3.16%
Free Cash Flow Margin	-	8.44%	-1.59%	-3.15%	2.97%	-7.98%
EBITDA	753.75	680	653	587	367	257
EBITDA Margin	10.63%	9.58%	9.59%	8.92%	6.44%	5.31%
D&A For EBITDA	96.75	93	88	88	84	76
EBIT	657	587	565	499	283	181
EBIT Margin	9.27%	8.27%	8.29%	7.58%	4.97%	3.74%
Effective Tax Rate	29.92%	29.47%	31.27%	12.83%	23.29%	20.21%

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