M3 Inc. (MTHRY)

PNK: MTHRY · Real-Time Price · USD

6.16

-0.05 (-0.81%)

At close: May 01, 2025, 3:56 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	15.97B	13.31B	19.53B	15.75B	16.94B	14.35B	21.68B	16B	18.32B	15.08B	21.45B	15.44B	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	342M	148M	69M	62M	83M	44M	39M	61M	n/a	36M	82M	44M	n/a	11M	35M	64M	6M	257M	3M	4M	5M	46M	n/a	79M
Pretax Income	18.79B	10.89B	19.56B	17.25B	19.79B	13.9B	21.5B	17.89B	19.56B	13.1B	22.82B	37.74B	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	-1M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	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	12.06B	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	98M	92M	65M	23M	14M	16M	16M	10M	14M	6M	23M	n/a	146M	26M	93M	n/a	22M	7M	45M	n/a	4M	3M	5M	72M	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	48.24B	46.39B	43.86B	42.65B	40.45B	41.31B	40.86B	39.62B	38.67B	38.91B	35.07B	35.81B	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)	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	2.71B	2.71B	2.71B	1.36B	2.71B	2.71B	2.71B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B
Shares Outstanding (Diluted)	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	1.36B	2.72B	2.72B	2.72B	1.36B	2.71B	2.72B	2.72B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B	1.3B	2.59B	2.59B	2.59B
EPS (Basic)	8.28	6.38	9.72	8.10	9.14	7.18	11.21	8.79	8.93	5.66	11.33	18.43	11.62	8.19	4.42	3.04	2.38	3.72	2.50	1.81	1.81	3.86	2.34	1.50	1.78	3.83	2.31	1.32	1.53	3.25	2.02	1.22	1.32	2.38	1.50	0.99	1.16
EPS (Diluted)	8.28	6.37	9.72	8.09	9.13	7.17	11.20	8.79	8.93	5.65	11.32	18.41	11.61	8.18	4.42	3.04	2.38	3.72	2.50	1.81	1.81	3.85	2.34	1.50	1.78	3.83	2.31	1.32	1.53	3.25	2.01	1.22	1.32	2.38	1.50	0.99	1.15
EBITDA	18.3B	13.83B	21.8B	18.52B	19.95B	15.07B	23.53B	18.97B	20.2B	15.45B	24.15B	17.16B	16.87B	17.96B	19.75B	14.06B	12.8B	8.62B	11.58B	8.77B	9.99B	5.34B	9.35B	6.36B	8.14B	4.87B	9.18B	6.17B	7.97B	5.57B	7.77B	5.09B	6.39B	4.88B	6.06B	4.36B	5.16B
EBIT	16.08B	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