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	245.7B	238.88B	234.85B	234B	231.22B	230.82B	229.15B	223.13B	218.75B	208.16B	199.62B	191.82B	180.12B	169.2B	158.4B	144.45B	135.69B	130.97B	125.7B	121.33B	116.93B	113.06B	109.58B	104.9B	99.49B	94.47B	90.4B	86.12B	81.96B	78.14B	73.57B	69.01B	67.19B	64.66B	60.29B	57.24B	54.6B
Cost of Revenue	102.56B	98.35B	95.76B	95.22B	94.72B	95.63B	95.1B	91.97B	90.45B	84.89B	79.88B	76.11B	69.6B	65.8B	66.8B	62.64B	60.01B	58.09B	52.28B	51.56B	50.35B	49.22B	47.64B	45.63B	42.93B	40.72B	38.45B	35.86B	33.94B	32.1B	30.28B	28.66B	27.97B	26.97B	25.03B	23.41B	22B
Gross Profit	143.13B	140.53B	139.09B	138.78B	136.5B	135.19B	134.05B	131.16B	128.3B	123.27B	119.73B	115.71B	110.53B	103.4B	91.61B	81.81B	75.68B	72.89B	73.42B	69.77B	66.58B	63.84B	61.94B	59.27B	56.56B	53.75B	51.95B	50.26B	48.02B	46.04B	43.29B	40.35B	39.22B	37.69B	35.26B	33.83B	32.6B
Operating Income	64.56B	65.53B	66.57B	68.72B	68.97B	70.35B	71.08B	70.85B	70.29B	67.2B	67.63B	64.72B	61.96B	57.97B	49.87B	41.72B	36.69B	34.34B	34.77B	33.47B	31.86B	30.8B	30.17B	29.52B	29B	27.81B	26.98B	26.1B	25.48B	25.04B	23.64B	21.96B	21.22B	20.02B	18.82B	17.69B	17.09B
Interest Income	5.3B	5.15B	3.76B	3.76B	3.47B	2.65B	2.31B	2.58B	2.03B	1.1B	935M	810M	694M	621M	362M	258M	228M	227M	144M	136M	179M	162M	162M	137M	90M	110M	116M	362M	330M	270M	269M	58M	55M	130M	125M	209M	220M
Pretax Income	66.48B	67.48B	70.49B	72.43B	73.08B	72.85B	72.05B	73.38B	93.22B	98.62B	101.3B	97.02B	72B	58.26B	50.09B	41.95B	36.91B	34.61B	34.84B	33.55B	31.98B	30.94B	30.2B	29.53B	28.97B	27.79B	27.02B	26.38B	25.69B	24.95B	23.49B	21.59B	20.84B	19.95B	18.82B	17.78B	17.25B
Net Income	44.1B	45.27B	46.36B	48.37B	49.31B	49.03B	46.95B	47.12B	60.2B	63.85B	67.28B	63.9B	47.12B	37.82B	31.76B	26.52B	23.19B	21.64B	21.59B	20.89B	19.86B	19.58B	19.53B	19.46B	18.99B	18.35B	17.6B	16.82B	16.55B	16B	14.87B	13.53B	12.95B	12.51B	11.66B	10.85B	10.44B
Selling & General & Admin	78.57B	75B	72.52B	70.06B	67.53B	64.83B	62.97B	60.3B	58.01B	56.06B	52.28B	50.75B	47.92B	45.04B	39.68B	38.5B	38.28B	38.7B	41.7B	40.06B	38.21B	36.05B	33.92B	31.57B	29.2B	27.05B	25.46B	24.55B	23.39B	22.27B	21.01B	19.95B	19.09B	18.38B	17.57B	16.84B	16.27B
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	3M	49M	49M	49M	46M	9M	9M	9M	9M	21M	21M	21M	21M	41M	41M	41M	41M	49M	49M	49M	49M	14M	14M	14M	14M	25M	25M	25M
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	78.57B	75B	72.52B	70.06B	67.53B	64.83B	62.97B	60.3B	58.01B	56.07B	52.11B	51.23B	48.75B	45.4B	41.66B	39.76B	38.69B	38.44B	38.54B	36.31B	34.76B	33.15B	31.93B	29.85B	27.64B	25.97B	25.14B	24.32B	22.72B	21.23B	19.74B	18.5B	18.08B	17.74B	16.5B	16.18B	15.54B
Interest Expense	483M	391M	278M	194M	118M	69M	56M	56M	46M	53M	43M	175M	195M	265M	265M	141M	122M	74M	74M	56M	52M	12M	84M	82M	80M	76M	82M	336M	376M	616M	670M	428M	440M	200M	217M	206M	153M
Selling & Marketing Expenses	8.05B	8.05B	8.54B	8.54B	8.54B	8.54B	7.05B	7.05B	7.05B	7.04B	5.98B	5.98B	5.98B	5.98B	4.71B	4.71B	4.71B	4.71B	3.67B	3.67B	3.67B	3.67B	3.29B	3.29B	3.29B	3.29B	3.26B	3.26B	3.26B	3.26B	3.11B	3.11B	3.11B	3.11B	2.98B	2.98B	2.98B
Cost & Expenses	181.14B	173.35B	168.28B	165.28B	162.25B	160.47B	158.06B	152.28B	148.46B	140.96B	131.99B	127.34B	118.35B	111.2B	108.46B	102.39B	98.7B	96.53B	90.82B	87.87B	85.11B	82.36B	79.58B	75.48B	70.57B	66.7B	63.59B	60.18B	56.66B	53.33B	50.02B	47.16B	46.05B	44.71B	41.54B	39.6B	37.54B
Income Tax Expense	20.05B	20.29B	22.34B	22.42B	22.35B	22.34B	21.84B	22.69B	28.49B	30.08B	30.73B	29.2B	21.34B	17.07B	15.04B	12.53B	11.09B	10.46B	10.85B	10.51B	10.05B	9.6B	9.06B	8.49B	8.61B	8.35B	8.34B	8.57B	8.21B	8.02B	7.67B	7.1B	6.82B	6.46B	6.27B	6.05B	5.96B
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)	32.47	33.34	34.14	35.63	36.32	36.11	34.59	34.70	44.34	47.03	49.56	42.65	27.26	18.02	13.56	11.63	10.40	9.84	9.97	9.82	9.52	9.49	9.46	9.43	9.24	8.99	8.42	8.12	8.02	7.80	6.93	6.41	6.19	6.02	5.37	5.06	4.91
EPS (Diluted)	32.45	33.31	34.12	35.60	36.30	36.09	34.56	34.68	44.31	46.99	49.52	42.62	27.24	18.02	13.55	11.63	10.40	9.84	9.97	9.81	9.51	9.48	9.45	9.42	9.24	8.99	8.41	8.11	8.01	7.79	6.92	6.41	6.19	6.01	5.37	5.05	4.89
EBITDA	72.45B	74.09B	75.33B	77.06B	77.52B	77.77B	78.15B	78.78B	76.96B	73.64B	76.15B	71.74B	68.65B	64.57B	55.22B	47.06B	41.76B	38.95B	35.68B	33.44B	31.04B	29.19B	28.72B	28.55B	28.36B	28.2B	28.89B	27.47B	26.4B	24.82B	24.14B	22.43B	21.7B	20.47B	18.83B	17.81B	17.19B
EBIT	65.72B	69.53B	71.97B	74.01B	74.77B	74.63B	71.56B	72.08B	91.22B	96.24B	100.85B	96.58B	71.85B	58.38B	50.32B	42.06B	37B	34.65B	34.91B	33.6B	32.03B	30.95B	30.27B	29.59B	29.02B	27.85B	27.1B	26.19B	25.54B	25.04B	23.63B	22.02B	21.28B	20.15B	18.89B	17.84B	17.26B
Depreciation & Amortization	9.11B	8.88B	8.55B	8.13B	7.73B	7.43B	7.04B	6.79B	6.49B	6.27B	6.2B	6.05B	5.87B	5.74B	5.27B	4.99B	4.77B	4.49B	3.69B	2.88B	2.12B	1.39B	1.35B	1.3B	1.22B	1.16B	1.11B	1.06B	995M	947M	926M	921M	906M	867M	808M	748M	716M