miratap inc. Income Statement

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2016
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '16 Sep 30, 2016
Revenue	16,746	16,123	15,495	13,257	8,202
Revenue Growth (YoY)	3.86%	4.05%	16.88%	61.63%	18.89%
Cost of Revenue	10,901	10,439	9,959	8,308	5,280
Gross Profit	5,845	5,684	5,536	4,949	2,922
Selling, General & Admin	6,128	4,853	4,484	4,001	2,557
Other Operating Expenses	-	-	-	-	66
Operating Expenses	6,135	4,860	4,484	3,994	2,623
Operating Income	-290	824	1,052	955	299
Interest Expense	-33	-18	-19	-6	-7
Interest & Investment Income	1	-	10	-	-
Earnings From Equity Investments	-	-	-	-	-11
Currency Exchange Gain (Loss)	13	-8	-	-1	-
Other Non Operating Income (Expenses)	19	-3	-6	-7	-4
EBT Excluding Unusual Items	-290	795	1,037	941	277
Gain (Loss) on Sale of Investments	-310	-9	-	-	-
Gain (Loss) on Sale of Assets	1	-	6	1	-
Asset Writedown	-12	-2	-172	-10	-33
Other Unusual Items	-56	-	-	-	-
Pretax Income	-667	784	871	932	244
Income Tax Expense	-220	149	346	326	93
Net Income	-447	635	525	606	151
Net Income to Common	-447	635	525	606	151
Net Income Growth	-	20.95%	-13.37%	301.33%	-45.49%
Shares Outstanding (Basic)	18	18	18	18	16
Shares Outstanding (Diluted)	18	18	18	18	17
Shares Change (YoY)	-0.57%	-0.79%	1.69%	9.50%	-4.11%
EPS (Basic)	-24.51	34.62	28.39	33.39	9.45
EPS (Diluted)	-24.51	34.62	28.39	33.34	9.12
EPS Growth	-	21.92%	-14.84%	265.57%	-43.11%
Free Cash Flow	-341	244	251	401	15
Free Cash Flow Per Share	-18.70	13.30	13.57	22.05	0.90
Dividend Per Share	3.000	10.000	10.000	10.000	5.000
Dividend Growth	-70.00%	-	-	100.00%	150.00%
Gross Margin	34.90%	35.25%	35.73%	37.33%	35.63%
Operating Margin	-1.73%	5.11%	6.79%	7.20%	3.65%
Profit Margin	-2.67%	3.94%	3.39%	4.57%	1.84%
Free Cash Flow Margin	-2.04%	1.51%	1.62%	3.02%	0.18%
EBITDA	-86	990	1,248	1,077	416
EBITDA Margin	-0.51%	6.14%	8.05%	8.12%	5.07%
D&A For EBITDA	204	166	196	122	117
EBIT	-290	824	1,052	955	299
EBIT Margin	-1.73%	5.11%	6.79%	7.20%	3.65%
Effective Tax Rate	-	19.00%	39.72%	34.98%	38.12%
Advertising Expenses	1,150	563	-	-	410

Source: S&P Global Market Intelligence. Standard template. Financial Sources.