MIRAIT ONE Corporation
TSE:1417.T
2253.5 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 518,384 | 483,987 | 470,385 | 463,744 | 441,166 | 375,911 | 312,967 | 283,236 | 269,537 | 283,747 | 277,720 | 271,018 | 236,038 | 186,168 |
Cost of Revenue
| 459,255 | 423,491 | 404,169 | 402,953 | 388,991 | 328,923 | 273,206 | 249,699 | 243,648 | 250,633 | 247,743 | 241,678 | 211,994 | 167,516 |
Gross Profit
| 59,129 | 60,496 | 66,216 | 60,791 | 52,175 | 46,988 | 39,761 | 33,537 | 25,889 | 33,114 | 29,977 | 29,340 | 24,044 | 18,652 |
Gross Profit Ratio
| 0.114 | 0.125 | 0.141 | 0.131 | 0.118 | 0.125 | 0.127 | 0.118 | 0.096 | 0.117 | 0.108 | 0.108 | 0.102 | 0.1 |
Reseach & Development Expenses
| 304 | 116 | 140 | 265 | 254 | 222 | 201 | 235 | 375 | 382 | 357 | 458 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 40,994 | 36,193 | 31,496 | 29,066 | 28,791 | 25,266 | 21,756 | 21,969 | 18,468 | 18,044 | 17,539 | 17,356 | 0 | 0 |
Other Expenses
| 0 | 133 | 234 | 369 | 244 | 273 | 152 | -165 | 109 | 55 | 102 | 244 | 955 | 496 |
Operating Expenses
| 41,298 | 38,692 | 33,411 | 30,661 | 30,181 | 26,289 | 23,046 | 23,475 | 19,761 | 18,973 | 18,521 | 18,497 | 18,776 | 14,559 |
Operating Income
| 17,830 | 21,803 | 32,804 | 30,129 | 21,993 | 20,699 | 16,715 | 10,061 | 6,127 | 14,139 | 11,454 | 10,842 | 5,268 | 4,093 |
Operating Income Ratio
| 0.034 | 0.045 | 0.07 | 0.065 | 0.05 | 0.055 | 0.053 | 0.036 | 0.023 | 0.05 | 0.041 | 0.04 | 0.022 | 0.022 |
Total Other Income Expenses Net
| 2,658 | 1,438 | 4,698 | 6,155 | 1,337 | 12,885 | 855 | 226 | 396 | 3,601 | 768 | -3,510 | 377 | 28,004 |
Income Before Tax
| 20,488 | 23,243 | 37,504 | 36,242 | 23,332 | 33,560 | 17,570 | 10,288 | 6,524 | 17,742 | 12,224 | 7,333 | 5,645 | 32,097 |
Income Before Tax Ratio
| 0.04 | 0.048 | 0.08 | 0.078 | 0.053 | 0.089 | 0.056 | 0.036 | 0.024 | 0.063 | 0.044 | 0.027 | 0.024 | 0.172 |
Income Tax Expense
| 7,347 | 8,041 | 12,070 | 11,713 | 7,751 | 7,600 | 5,698 | 3,507 | 2,495 | 6,253 | 4,633 | 2,814 | 2,232 | 1,438 |
Net Income
| 12,535 | 14,781 | 25,163 | 24,205 | 15,220 | 25,711 | 11,504 | 6,437 | 3,631 | 11,108 | 7,186 | 4,200 | 3,251 | 30,559 |
Net Income Ratio
| 0.024 | 0.031 | 0.053 | 0.052 | 0.034 | 0.068 | 0.037 | 0.023 | 0.013 | 0.039 | 0.026 | 0.015 | 0.014 | 0.164 |
EPS
| 133.33 | 151.19 | 250.84 | 229.59 | 149.93 | 259.19 | 126.05 | 79.81 | 44.65 | 136.58 | 87.3 | 50.97 | 39.46 | 504.92 |
EPS Diluted
| 133.33 | 151.19 | 250.84 | 229.59 | 149.93 | 259.19 | 126.05 | 69.39 | 44.65 | 136.58 | 87.3 | 50.97 | 39.46 | 504.92 |
EBITDA
| 28,092 | 31,739 | 41,470 | 38,644 | 29,479 | 26,406 | 20,971 | 13,710 | 9,228 | 16,855 | 14,060 | 13,757 | 8,726 | 7,050 |
EBITDA Ratio
| 0.054 | 0.066 | 0.088 | 0.083 | 0.067 | 0.07 | 0.067 | 0.048 | 0.034 | 0.059 | 0.051 | 0.051 | 0.037 | 0.038 |