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	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Revenue	808	832	709	582
Revenue Growth	-	17.35%	21.82%	-
Cost of Revenue	288	275	249	247
Gross Profit	520	557	460	335
Selling, General & Admin	386	384	343	333
Operating Expenses	417	415	343	333
Operating Income	103	142	117	2
Interest Expense	-2	-3	-3	-2
Interest & Investment Income	2	1	-	-
Other Non Operating Income (Expenses)	3	-18	7	10
Pretax Income	106	122	121	10
Income Tax Expense	29	41	-57	1
Net Income	77	81	178	9
Net Income to Common	77	81	178	9
Net Income Growth	-	-54.49%	1877.78%	-
Shares Outstanding (Basic)	11	9	5	5
Shares Outstanding (Diluted)	11	10	5	5
Shares Change	-	97.48%	4.98%	-
EPS (Basic)	7.01	9.10	34.07	1.81
EPS (Diluted)	6.93	7.85	34.07	1.81
EPS Growth	-	-76.96%	1783.87%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023
Free Cash Flow	-	175	-	-
Free Cash Flow Per Share	-	16.96	-	-
Gross Margin	64.36%	66.95%	64.88%	57.56%
Operating Margin	12.75%	17.07%	16.50%	0.34%
Profit Margin	9.53%	9.74%	25.11%	1.55%
Free Cash Flow Margin	-	21.03%	-	-
EBITDA	-	173	-	-
EBITDA Margin	-	20.79%	-	-
D&A For EBITDA	-	31	-	-
EBIT	103	142	117	2
EBIT Margin	12.75%	17.07%	16.50%	0.34%
Effective Tax Rate	27.36%	33.61%	-	10.00%