Mirairo 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
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	832	709	582
Revenue Growth (YoY)	17.35%	21.82%	-
Cost of Revenue	275	249	247
Gross Profit	557	460	335
Selling, General & Admin	384	343	333
Operating Expenses	415	343	333
Operating Income	142	117	2
Interest Expense	-3	-3	-2
Interest & Investment Income	1	-	-
Other Non Operating Income (Expenses)	-18	7	10
Pretax Income	122	121	10
Income Tax Expense	41	-57	1
Net Income	81	178	9
Net Income to Common	81	178	9
Net Income Growth	-54.49%	1877.78%	-
Shares Outstanding (Basic)	9	5	5
Shares Outstanding (Diluted)	10	5	5
Shares Change (YoY)	97.48%	4.98%	-
EPS (Basic)	9.10	34.07	1.81
EPS (Diluted)	7.85	34.07	1.81
EPS Growth	-76.96%	1783.87%	-
Free Cash Flow	175	-	-
Free Cash Flow Per Share	16.96	-	-
Gross Margin	66.95%	64.88%	57.56%
Operating Margin	17.07%	16.50%	0.34%
Profit Margin	9.74%	25.11%	1.55%
Free Cash Flow Margin	21.03%	-	-
EBITDA	173	-	-
EBITDA Margin	20.79%	-	-
D&A For EBITDA	31	-	-
EBIT	142	117	2
EBIT Margin	17.07%	16.50%	0.34%
Effective Tax Rate	33.61%	-	10.00%

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