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	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	800	832	709	582
Revenue Growth (YoY)	37.46%	17.35%	21.82%	-
Cost of Revenue	283	275	249	247
Gross Profit	517	557	460	335
Selling, General & Admin	394	384	343	333
Operating Expenses	425	415	343	333
Operating Income	92	142	117	2
Interest Expense	-3	-3	-3	-2
Interest & Investment Income	2	1	-	-
Other Non Operating Income (Expenses)	1	-18	7	10
Pretax Income	92	122	121	10
Income Tax Expense	22	41	-57	1
Net Income	70	81	178	9
Net Income to Common	70	81	178	9
Net Income Growth	677.78%	-54.49%	1877.78%	-
Shares Outstanding (Basic)	11	9	5	5
Shares Outstanding (Diluted)	11	10	5	5
Shares Change (YoY)	123.41%	97.48%	4.98%	-
EPS (Basic)	6.41	9.10	34.07	1.81
EPS (Diluted)	6.30	7.85	34.07	1.81
EPS Growth	248.14%	-76.96%	1783.87%	-
Free Cash Flow	128	175	-	-
Free Cash Flow Per Share	11.51	16.96	-	-
Gross Margin	64.63%	66.95%	64.88%	57.56%
Operating Margin	11.50%	17.07%	16.50%	0.34%
Profit Margin	8.75%	9.74%	25.11%	1.55%
Free Cash Flow Margin	16.00%	21.03%	-	-
EBITDA	126	173	-	-
EBITDA Margin	15.75%	20.79%	-	-
D&A For EBITDA	34	31	-	-
EBIT	92	142	117	2
EBIT Margin	11.50%	17.07%	16.50%	0.34%
Effective Tax Rate	23.91%	33.61%	-	10.00%

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