Mizuno Corporation
MIZUF · OTC
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | $240,335 | $229,711 | $212,044 | $172,744 |
| % Growth | 4.6% | 8.3% | 22.8% | – |
| Cost of Goods Sold | $141,777 | $138,765 | $131,024 | $101,172 |
| Gross Profit | $98,558 | $90,946 | $81,020 | $71,572 |
| % Margin | 41% | 39.6% | 38.2% | 41.4% |
| R&D Expenses | $0 | $2,955 | $2,754 | $2,450 |
| G&A Expenses | $4,813 | $50,381 | $4,294 | $3,860 |
| SG&A Expenses | $21,731 | $70,930 | $19,213 | $17,364 |
| Sales & Mktg Exp. | $16,918 | $20,549 | $14,919 | $13,504 |
| Other Operating Expenses | $56,050 | -$218 | $46,104 | $41,879 |
| Operating Expenses | $77,781 | $73,667 | $68,071 | $61,693 |
| Operating Income | $20,777 | $17,280 | $12,945 | $9,874 |
| % Margin | 8.6% | 7.5% | 6.1% | 5.7% |
| Other Income/Exp. Net | $1,026 | $2,556 | $638 | $1,011 |
| Pre-Tax Income | $21,803 | $19,836 | $13,584 | $10,886 |
| Tax Expense | $6,377 | $5,412 | $3,565 | $3,079 |
| Net Income | $15,243 | $14,311 | $9,910 | $7,717 |
| % Margin | 6.3% | 6.2% | 4.7% | 4.5% |
| EPS | 198.65 | 186.57 | 129.24 | 100.67 |
| % Growth | 6.5% | 44.4% | 28.4% | – |
| EPS Diluted | 198.65 | 186.57 | 129.24 | 100.67 |
| Weighted Avg Shares Out | 77 | 26 | 26 | 26 |
| Weighted Avg Shares Out Dil | 77 | 26 | 26 | 26 |
| Supplemental Information | – | – | – | – |
| Interest Income | $144 | $128 | $106 | $122 |
| Interest Expense | $121 | $255 | $156 | $84 |
| Depreciation & Amortization | $3,174 | $3,323 | $2,860 | $2,862 |
| EBITDA | $25,098 | $20,603 | $16,600 | $13,832 |
| % Margin | 10.4% | 9% | 7.8% | 8% |