Mirrativ Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025
Revenue	7,443	7,188
Cost of Revenue	4,985	4,912
Gross Profit	2,458	2,276
Selling, General & Admin	1,934	1,907
Amortization of Goodwill & Intangibles	6	6
Operating Expenses	1,953	1,926
Operating Income	505.5	350
Interest Expense	-12.5	-14
Earnings From Equity Investments	-57	-50
Other Non Operating Income (Expenses)	-	1
Pretax Income	436	287
Income Tax Expense	-437.5	-452
Net Income	873.5	739
Net Income to Common	873.5	739
Shares Outstanding (Basic)	16	16
Shares Outstanding (Diluted)	17	17
EPS (Basic)	54.29	46.78
EPS (Diluted)	51.27	44.57
Free Cash Flow	-	256
Free Cash Flow Per Share	-	15.43
Gross Margin	33.03%	31.66%
Operating Margin	6.79%	4.87%
Profit Margin	11.74%	10.28%
Free Cash Flow Margin	-	3.56%
EBITDA	-	378
EBITDA Margin	-	5.26%
D&A For EBITDA	-	28
EBIT	505.5	350
EBIT Margin	6.79%	4.87%
Advertising Expenses	-	484