M3 Inc. (MTHRF)

PNK: MTHRF · Real-Time Price · USD

9.45

0.00 (0.00%)

At close: May 01, 2025, 8:00 PM

M3 Income Statement

Financials in JPY. Fiscal year is April - March.

Fiscal Year	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016	Dec 31, 2015	Sep 30, 2015	Jun 30, 2015
Revenue	64.21B	59.69B	63.39B	58.4B	57.4B	55.66B	62.54B	55.62B	57B	53.99B	56.52B	51.24B	46.4B	45.45B	48.73B	39.54B	35.48B	34.65B	34.77B	30.78B	30.77B	29.39B	30.4B	26.38B	26.9B	25.91B	25.71B	20.98B	21.87B	21.84B	21.43B	16.82B	18.06B	17.27B	16.87B	15B	15.53B
Cost of Revenue	26.97B	26.03B	25.35B	24.21B	22.76B	23.44B	24.82B	23.71B	23.67B	22.9B	21.69B	22.19B	18.11B	17.89B	17.92B	15.68B	14.31B	18.89B	13.76B	13.05B	12.38B	13.09B	13.04B	11.84B	11.25B	11.51B	11.03B	9.14B	9.04B	9.24B	8.43B	7.23B	7.2B	7.42B	6.81B	6.54B	6.2B
Gross Profit	37.24B	33.66B	38.04B	34.19B	34.64B	32.23B	37.72B	31.91B	33.33B	31.09B	34.83B	29.05B	28.3B	27.56B	30.8B	23.87B	21.17B	15.76B	21.01B	17.73B	18.38B	16.3B	17.36B	14.54B	15.65B	14.4B	14.68B	11.83B	12.84B	12.6B	13B	9.59B	10.86B	9.85B	10.06B	8.46B	9.32B
Operating Income	16.08B	13.31B	20.4B	16.55B	18B	13.25B	22.44B	17.6B	18.7B	10.51B	22.69B	37.29B	15.24B	15.5B	18.54B	12.68B	11.25B	7.4B	10.38B	7.65B	8.9B	7.84B	9.08B	6.03B	7.84B	7.21B	8.43B	5.52B	6.64B	6.39B	7.55B	4.9B	6.2B	4.99B	5.87B	4.16B	5B
Interest Income	2.04B	2.23B	n/a	1.03B	1.89B	843M	n/a	736M	1.07B	504M	273M	185M	135M	125M	148M	69M	62M	83M	44M	39M	61M	n/a	36M	82M	44M	72M	11M	35M	64M	6M	257M	3M	4M	5M	46M	n/a	79M
Pretax Income	18.79B	10.89B	20B	17.49B	19.83B	14.07B	22.18B	18.32B	19.75B	11.01B	22.95B	37.47B	24.95B	15.78B	18.54B	12.72B	11.22B	7.61B	10.41B	7.68B	8.92B	7.83B	9.12B	6.11B	7.88B	7.1B	8.44B	5.55B	6.71B	6.32B	7.8B	4.86B	5.96B	4.86B	5.91B	4.1B	5.08B
Net Income	11.25B	8.66B	13.21B	10.99B	12.41B	9.75B	15.22B	11.93B	12.13B	7.68B	15.38B	25.02B	15.77B	11.11B	12B	8.24B	6.47B	5.05B	6.76B	4.91B	4.91B	5B	6.06B	3.89B	4.62B	4.96B	5.99B	3.42B	3.98B	4.21B	5.21B	3.15B	3.43B	3.08B	3.87B	2.58B	2.98B
Selling & General & Admin	21.27B	20.36B	18.51B	18.44B	17.7B	17.88B	16.05B	15.91B	15B	16.01B	13.38B	13.62B	13.06B	12.23B	11.85B	10.79B	10.17B	6.87B	10.66B	10.58B	10.59B	9.87B	9.02B	8.73B	8.43B	7.74B	6.67B	6.36B	6.28B	6.15B	5.75B	5.21B	5.17B	4.88B	4.69B	4.34B	4.46B
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	3M	46M	n/a	n/a	n/a	9M	n/a	n/a	n/a	21M	n/a	n/a	n/a	41M	n/a	n/a	n/a	49M	n/a	n/a	n/a	14M	n/a	n/a	n/a
Other Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-180M	2.47B	-1.11B	-218M	-161M	-172M	652M	346M	-465M	1.45B	-67M	-506M	-1.13B	-1.46B	-657M	-195M	-597M	-540M	-875M	-417M	-1.15B	214M	-288M	-490M	-483M	-7M	-466M	-46M	-120M
Operating Expenses	20.34B	20.36B	18.08B	17.87B	16.68B	19.15B	15.97B	14.74B	14.82B	18.48B	12.27B	13.4B	13.06B	12.06B	12.5B	11.14B	9.71B	8.32B	10.59B	10.07B	9.46B	8.41B	8.36B	8.53B	7.84B	7.2B	6.28B	6.32B	6.17B	6.37B	5.46B	4.71B	4.68B	4.88B	4.22B	4.3B	4.34B
Interest Expense	157M	136M	401M	92M	65M	23M	259M	16M	16M	10M	14M	6M	23M	63M	146M	26M	93M	n/a	22M	7M	45M	n/a	4M	3M	5M	n/a	2M	1M	1M	78M	256M	41M	241M	132M	14M	53M	1M
Selling & Marketing Expenses	n/a	8.05B	n/a	n/a	n/a	8.54B	n/a	n/a	n/a	7.05B	n/a	n/a	-3M	5.98B	n/a	n/a	n/a	4.71B	n/a	n/a	n/a	3.67B	n/a	n/a	n/a	3.29B	n/a	n/a	n/a	3.26B	n/a	n/a	n/a	3.11B	n/a	n/a	n/a
Cost & Expenses	47.31B	46.39B	43.44B	42.08B	39.44B	42.59B	40.78B	38.45B	38.49B	41.38B	33.96B	35.59B	31.16B	29.95B	30.42B	26.81B	24.01B	27.21B	24.36B	23.12B	21.84B	21.5B	21.41B	20.37B	19.09B	18.71B	17.31B	15.46B	15.21B	15.61B	13.89B	11.94B	11.88B	12.29B	11.03B	10.84B	10.55B
Income Tax Expense	6.03B	1.88B	6.22B	5.91B	6.28B	3.93B	6.3B	5.84B	6.26B	3.44B	7.16B	11.64B	7.84B	4.09B	5.62B	3.78B	3.57B	2.07B	3.1B	2.35B	2.94B	2.46B	2.77B	1.89B	2.48B	1.93B	2.19B	2.01B	2.22B	1.93B	2.42B	1.65B	2.02B	1.57B	1.85B	1.37B	1.66B
Shares Outstanding (Basic)	679.64M	679.02M	678.98M	678.94M	678.92M	678.92M	678.9M	678.88M	678.87M	678.86M	678.77M	678.76M	678.74M	679.18M	678.69M	678.65M	678.6M	678.63M	678.45M	678.42M	678.4M	648.9M	647.84M	647.77M	647.74M	648.11M	647.63M	647.56M	647.55M	647.88M	647.44M	647.39M	647.28M	648.05M	647.19M	647.13M	647.05M
Shares Outstanding (Diluted)	679.64M	679.54M	679.41M	679.43M	679.42M	679.32M	679.34M	679.33M	679.29M	679.32M	679.37M	679.36M	679.35M	679.42M	679.36M	679.27M	679.16M	678.66M	678.48M	678.87M	678.79M	648.27M	648.04M	648.18M	648.17M	648.15M	648.04M	647.99M	647.99M	647.98M	647.96M	647.97M	647.95M	647.92M	647.87M	647.88M	647.91M
EPS (Basic)	16.55	12.75	19.45	16.19	18.28	14.36	22.42	17.58	17.86	11.31	22.66	36.86	23.23	16.37	17.68	12.15	9.53	7.44	9.97	7.24	7.24	7.72	9.35	6.01	7.14	7.65	9.25	5.28	6.15	6.50	8.05	4.87	5.30	4.75	5.99	3.98	4.61
EPS (Diluted)	16.55	12.74	19.44	16.18	18.27	14.35	22.40	17.57	17.85	11.30	22.64	36.83	23.21	16.36	17.67	12.13	9.52	7.44	9.97	7.24	7.24	7.71	9.35	6.00	7.13	7.65	9.24	5.27	6.15	6.49	8.05	4.86	5.29	4.75	5.98	3.98	4.61
EBITDA	18.3B	14.07B	22.23B	19.78B	21.88B	16.19B	24.29B	20.13B	21.45B	12.72B	24.55B	38.98B	26.26B	17.26B	20.13B	14.08B	12.65B	8.73B	11.59B	8.79B	10.02B	8.19B	9.47B	6.47B	8.21B	7.47B	8.73B	5.83B	6.97B	6.68B	7.77B	5.12B	6.42B	5.25B	6.15B	4.36B	5.26B
EBIT	18.94B	11.65B	20.4B	17.58B	19.9B	14.09B	22.44B	18.34B	19.76B	11.02B	22.96B	37.48B	24.79B	15.63B	18.68B	12.75B	11.31B	7.57B	10.43B	7.69B	8.96B	7.83B	9.12B	6.12B	7.88B	7.15B	8.44B	5.55B	6.71B	6.4B	7.53B	4.9B	6.21B	5B	5.92B	4.16B	5.08B
Depreciation & Amortization	2.22B	2.42B	2.27B	2.2B	1.99B	2.1B	1.85B	1.8B	1.69B	1.7B	1.59B	1.51B	1.47B	1.63B	1.44B	1.33B	1.33B	1.16B	1.16B	1.11B	1.06B	358M	353M	354M	326M	322M	294M	278M	267M	276M	235M	217M	219M	255M	230M	202M	180M