Mizuno Corporation
MIZUF · OTC
3/31/2025 | 3/31/2024 | 3/31/2023 | 3/31/2022 | |
|---|---|---|---|---|
| Revenue | $240,335,000 | $229,711,000 | $212,044,000 | $172,744,000 |
| % Growth | 4.6% | 8.3% | 22.8% | – |
| Cost of Goods Sold | $141,777,000 | $138,765,000 | $131,024,000 | $101,172,000 |
| Gross Profit | $98,558,000 | $90,946,000 | $81,020,000 | $71,572,000 |
| % Margin | 41% | 39.6% | 38.2% | 41.4% |
| R&D Expenses | $0 | $2,955,000 | $2,754,000 | $2,450,000 |
| G&A Expenses | $4,813,000 | $50,381,000 | $4,294,000 | $3,860,000 |
| SG&A Expenses | $21,731,000 | $70,930,000 | $19,213,000 | $17,364,000 |
| Sales & Mktg Exp. | $16,918,000 | $20,549,000 | $14,919,000 | $13,504,000 |
| Other Operating Expenses | $56,050,000 | -$218,000 | $46,104,000 | $41,879,000 |
| Operating Expenses | $77,781,000 | $73,667,000 | $68,071,000 | $61,693,000 |
| Operating Income | $20,777,000 | $17,280,000 | $12,945,000 | $9,874,000 |
| % Margin | 8.6% | 7.5% | 6.1% | 5.7% |
| Other Income/Exp. Net | $1,026,000 | $2,556,000 | $638,000 | $1,011,000 |
| Pre-Tax Income | $21,803,000 | $19,836,000 | $13,584,000 | $10,886,000 |
| Tax Expense | $6,377,000 | $5,412,000 | $3,565,000 | $3,079,000 |
| Net Income | $15,243,000 | $14,311,000 | $9,910,000 | $7,717,000 |
| % 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 | 76,732 | 25,569 | 25,561 | 25,552 |
| Weighted Avg Shares Out Dil | 76,732 | 25,569 | 25,561 | 25,552 |
| Supplemental Information | – | – | – | – |
| Interest Income | $144,000 | $128,000 | $106,000 | $122,000 |
| Interest Expense | $121,000 | $255,000 | $156,000 | $84,000 |
| Depreciation & Amortization | $3,174,000 | $3,323,000 | $2,860,000 | $2,862,000 |
| EBITDA | $25,098,000 | $20,603,000 | $16,600,000 | $13,832,000 |
| % Margin | 10.4% | 9% | 7.8% | 8% |