Mirairo Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	846	832	709	582
Revenue Growth (YoY)	-	17.35%	21.82%	-
Cost of Revenue	287	275	249	247
Gross Profit	559	557	460	335
Selling, General & Admin	400	384	343	333
Operating Expenses	431	415	343	333
Operating Income	128	142	117	2
Interest Expense	-3	-3	-3	-2
Interest & Investment Income	1	1	-	-
Other Non Operating Income (Expenses)	-17	-18	7	10
Pretax Income	109	122	121	10
Income Tax Expense	37	41	-57	1
Net Income	72	81	178	9
Net Income to Common	72	81	178	9
Net Income Growth	-	-54.49%	1877.78%	-
Shares Outstanding (Basic)	10	9	5	5
Shares Outstanding (Diluted)	12	10	5	5
Shares Change (YoY)	-	97.48%	4.98%	-
EPS (Basic)	6.96	9.10	34.07	1.81
EPS (Diluted)	6.11	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	66.08%	66.95%	64.88%	57.56%
Operating Margin	15.13%	17.07%	16.50%	0.34%
Profit Margin	8.51%	9.74%	25.11%	1.55%
Free Cash Flow Margin	-	21.03%	-	-
EBITDA	-	173	-	-
EBITDA Margin	-	20.79%	-	-
D&A For EBITDA	-	31	-	-
EBIT	128	142	117	2
EBIT Margin	15.13%	17.07%	16.50%	0.34%
Effective Tax Rate	33.95%	33.61%	-	10.00%

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