Miraial Co., Ltd. (TYO:4238)
Japan · Delayed Price · Currency is JPY 1,287.00
-27.00 (-2.05%)
Feb 13, 2026, 3:30 PM JST
Miraial Income Statement
Financials in millions JPY. Fiscal year is February - January.
Millions JPY. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 |
| 13,134 | 14,003 | 13,256 | 14,265 | 11,661 | 9,733 | |
Revenue Growth (YoY) | -0.75% | 5.63% | -7.07% | 22.33% | 19.81% | 1.58% |
Cost of Revenue | 10,456 | 10,836 | 10,007 | 10,034 | 8,107 | 7,248 |
Gross Profit | 2,678 | 3,167 | 3,249 | 4,231 | 3,554 | 2,485 |
Selling, General & Admin | 1,814 | 1,732 | 1,630 | 1,641 | 1,487 | 1,415 |
Research & Development | - | - | 18 | 20 | 43 | 84 |
Other Operating Expenses | - | - | 8 | - | 1 | - |
Operating Expenses | 1,825 | 1,743 | 1,737 | 1,784 | 1,667 | 1,630 |
Operating Income | 853 | 1,424 | 1,512 | 2,447 | 1,887 | 855 |
Interest & Investment Income | 13 | 10 | 11 | 10 | 8 | 8 |
Currency Exchange Gain (Loss) | - | -1 | -1 | -3 | - | - |
Other Non Operating Income (Expenses) | 63 | 82 | 79 | 77 | 72 | 90 |
EBT Excluding Unusual Items | 929 | 1,515 | 1,601 | 2,531 | 1,967 | 953 |
Gain (Loss) on Sale of Investments | 11 | 31 | - | - | - | -87 |
Gain (Loss) on Sale of Assets | 17 | 17 | - | - | 38 | 722 |
Asset Writedown | -17 | -33 | -82 | -222 | - | - |
Other Unusual Items | 2 | 2 | - | - | - | - |
Pretax Income | 942 | 1,532 | 1,519 | 2,309 | 2,005 | 1,588 |
Income Tax Expense | 243 | 474 | 494 | 739 | 608 | 579 |
Net Income | 699 | 1,058 | 1,025 | 1,570 | 1,397 | 1,009 |
Net Income to Common | 699 | 1,058 | 1,025 | 1,570 | 1,397 | 1,009 |
Net Income Growth | -10.84% | 3.22% | -34.71% | 12.38% | 38.45% | 10.51% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Change (YoY) | 0.20% | 0.10% | 0.06% | 0.06% | 0.07% | 0.09% |
EPS (Basic) | 77.37 | 117.28 | 113.74 | 174.31 | 155.19 | 112.16 |
EPS (Diluted) | 77.37 | 117.28 | 113.74 | 174.31 | 155.19 | 112.16 |
EPS Growth | -11.02% | 3.12% | -34.75% | 12.32% | 38.36% | 10.42% |
Free Cash Flow | - | -20 | -4,277 | -502 | 1,557 | 497 |
Free Cash Flow Per Share | - | -2.22 | -474.59 | -55.73 | 172.96 | 55.25 |
Dividend Per Share | 30.000 | 40.000 | 40.000 | 55.000 | 45.000 | 30.000 |
Dividend Growth | -25.00% | - | -27.27% | 22.22% | 50.00% | - |
Gross Margin | 20.39% | 22.62% | 24.51% | 29.66% | 30.48% | 25.53% |
Operating Margin | 6.49% | 10.17% | 11.41% | 17.15% | 16.18% | 8.79% |
Profit Margin | 5.32% | 7.56% | 7.73% | 11.01% | 11.98% | 10.37% |
Free Cash Flow Margin | - | -0.14% | -32.27% | -3.52% | 13.35% | 5.11% |
EBITDA | 2,332 | 2,720 | 2,564 | 3,346 | 2,376 | 1,323 |
EBITDA Margin | 17.76% | 19.42% | 19.34% | 23.46% | 20.38% | 13.59% |
D&A For EBITDA | 1,479 | 1,296 | 1,052 | 899 | 489 | 468 |
EBIT | 853 | 1,424 | 1,512 | 2,447 | 1,887 | 855 |
EBIT Margin | 6.49% | 10.17% | 11.41% | 17.15% | 16.18% | 8.79% |
Effective Tax Rate | 25.80% | 30.94% | 32.52% | 32.01% | 30.32% | 36.46% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.