meinan M&A co.,ltd. (XNGO: 7076)

meinan M&A co.,ltd. Income Statement

Financials in millions JPY. Fiscal year is October - September.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020	Sep 30, 2019
Revenue	1,777	1,453	1,382	1,365	1,250	800
Revenue Growth (YoY)	51.49%	5.14%	1.25%	9.20%	56.25%	70.58%
Cost of Revenue	908	836	632	782	577	366
Gross Profit	869	617	750	583	673	434
Selling, General & Admin	457	420	389	320	296	192
Operating Expenses	468	431	398	327	303	198
Operating Income	401	186	352	256	370	236
Other Non Operating Income (Expenses)	-12	-11	-5	-11	-15	-2
EBT Excluding Unusual Items	389	175	347	245	355	234
Gain (Loss) on Sale of Investments	-	-	-	-	-	-3
Asset Writedown	-	-	-6	-	-	-
Pretax Income	389	175	341	245	355	231
Income Tax Expense	142	67	111	85	127	77
Net Income	247	108	230	160	228	154
Net Income to Common	247	108	230	160	228	154
Net Income Growth	550.00%	-53.04%	43.75%	-29.82%	48.05%	600.00%
Shares Outstanding (Basic)	3	3	3	3	2	1
Shares Outstanding (Diluted)	3	3	3	3	2	1
Shares Change (YoY)	-	-	0.25%	107.11%	15.33%	-
EPS (Basic)	78.45	34.30	73.05	50.94	150.35	117.12
EPS (Diluted)	78.45	34.30	73.05	50.94	150.35	117.12
EPS Growth	550.00%	-53.04%	43.39%	-66.12%	28.37%	600.00%
Free Cash Flow	-	60	401	60	284	271
Free Cash Flow Per Share	-	19.06	127.36	19.10	187.28	206.11
Gross Margin	48.90%	42.46%	54.27%	42.71%	53.84%	54.25%
Operating Margin	22.57%	12.80%	25.47%	18.75%	29.60%	29.50%
Profit Margin	13.90%	7.43%	16.64%	11.72%	18.24%	19.25%
Free Cash Flow Margin	-	4.13%	29.02%	4.40%	22.72%	33.88%
EBITDA	413.5	197	361	263	377	242
EBITDA Margin	23.27%	13.56%	26.12%	19.27%	30.16%	30.25%
D&A For EBITDA	12.5	11	9	7	7	6
EBIT	401	186	352	256	370	236
EBIT Margin	22.57%	12.80%	25.47%	18.75%	29.60%	29.50%
Effective Tax Rate	36.50%	38.29%	32.55%	34.69%	35.77%	33.33%
Advertising Expenses	-	21	42	43	43	6

Source: S&P Capital IQ. Standard template. Financial Sources.