Miroku Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	12,518	10,918	11,887	11,471	13,653
Revenue Growth (YoY)	14.66%	-8.15%	3.63%	-15.98%	0.13%
Cost of Revenue	11,283	10,150	10,019	9,619	12,096
Gross Profit	1,235	768	1,868	1,852	1,557
Selling, General & Admin	1,259	1,287	1,314	1,192	1,150
Operating Expenses	1,259	1,287	1,314	1,192	1,150
Operating Income	-24	-519	554	660	407
Interest Expense	-53	-13	-3	-	-
Interest & Investment Income	58	52	46	39	28
Earnings From Equity Investments	130	107	84	-31	27
Other Non Operating Income (Expenses)	57	59	60	81	91
EBT Excluding Unusual Items	168	-314	741	749	553
Gain (Loss) on Sale of Assets	42	43	54	59	37
Asset Writedown	-2,512	-1,669	-	-	-71
Other Unusual Items	-	-1	-	-	16
Pretax Income	-2,302	-1,941	795	808	535
Income Tax Expense	223	353	314	296	232
Net Income	-2,525	-2,294	481	512	303
Net Income to Common	-2,525	-2,294	481	512	303
Net Income Growth	-	-	-6.05%	68.98%	-31.14%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	-0.03%	-	-	-	-
EPS (Basic)	-856.22	-777.63	163.05	173.56	102.71
EPS (Diluted)	-856.22	-777.63	163.05	173.56	102.71
EPS Growth	-	-	-6.05%	68.98%	-31.14%
Free Cash Flow	-1,107	-3,447	-1,581	-1,445	353
Free Cash Flow Per Share	-375.38	-1168.47	-535.93	-489.83	119.66
Dividend Per Share	-	12.000	45.000	40.000	40.000
Dividend Growth	-	-73.33%	12.50%	-	-20.00%
Gross Margin	9.87%	7.03%	15.72%	16.14%	11.40%
Operating Margin	-0.19%	-4.75%	4.66%	5.75%	2.98%
Profit Margin	-20.17%	-21.01%	4.05%	4.46%	2.22%
Free Cash Flow Margin	-8.84%	-31.57%	-13.30%	-12.60%	2.59%
EBITDA	695	423	1,321	1,402	1,143
EBITDA Margin	5.55%	3.87%	11.11%	12.22%	8.37%
D&A For EBITDA	719	942	767	742	736
EBIT	-24	-519	554	660	407
EBIT Margin	-0.19%	-4.75%	4.66%	5.75%	2.98%
Effective Tax Rate	-	-	39.50%	36.63%	43.36%

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.