MIRAI Corporation
TSE:3476.T
48450 (JPY) • At close September 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 14,646.52 | 5,887.503 | 5,887.503 | 5,744.152 | 13,111.005 | 7,223.067 | 5,275.003 | 5,113.781 | 11,615.247 | 8,112.549 | 7,773.395 | 7,440.702 | 4,959.342 | 3,958.036 | 3,823.224 | 3,375 | 1,947.328 | 2,395.198 | -2,394.118 |
| Cost of Revenue
| 11,339.056 | 2,144.07 | 3,145.788 | 3,185.92 | 9,982.303 | 4,483.1 | 2,648.354 | 2,643.599 | 9,007.61 | 5,272.332 | 4,776.234 | 4,540.912 | -430.246 | 1,295.969 | 1,966.452 | 1,639 | 253.565 | 1,079.194 | -1,078.114 |
| Gross Profit
| 0 | 3,743.433 | 2,741.715 | 2,558.232 | 3,128.702 | 2,739.967 | 2,626.649 | 2,470.182 | 2,607.637 | 2,840.217 | 2,997.161 | 2,899.79 | 3,289.029 | 2,662.067 | 1,856.772 | 1,736 | 1,693.763 | 0 | -1,316.004 |
| Gross Profit Ratio
| 0 | 0.636 | 0.466 | 0.445 | 0.239 | 0.379 | 0.498 | 0.483 | 0.225 | 0.35 | 0.386 | 0.39 | 0.663 | 0.673 | 0.486 | 0.514 | 0.87 | 0 | 0.55 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 1,018.903 | 24.537 | 13.355 | 11.485 | 10.944 | 11.136 | 0 | 10.68 | 0 | 9.772 | 0 | 0 | 678.773 | 15.682 | 17 | 505.964 | 0 | 0.125 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 1,018.903 | 24.537 | 13.355 | 11.485 | 10.944 | 11.136 | 0 | 10.68 | 0 | 9.772 | 0 | 0 | 678.773 | 15.682 | 17 | 505.964 | 0 | 0.125 |
| Other Expenses
| 0 | 64.101 | 56.749 | -90.534 | -308.696 | -128.084 | -79.114 | -72.904 | 0 | -217.543 | 0 | -182.892 | 757.567 | -52.964 | 0 | 57 | -57.155 | 193.192 | 0.003 |
| Operating Expenses
| 0 | 1,083.004 | 81.286 | 70.685 | 125.036 | 8.756 | 77.051 | -72.904 | 114.044 | -217.543 | 164.988 | 182.892 | 757.567 | 724.19 | 2.246 | 74 | 605.998 | 193.192 | -108.101 |
| Operating Income
| 2,984.108 | 2,660.429 | 2,660.429 | 2,467.698 | 2,820.006 | 2,611.883 | 2,547.535 | 2,397.278 | 2,345.645 | 2,622.674 | 2,804.015 | 2,716.898 | 2,292.033 | 1,907.886 | 1,773.078 | 1,662 | 1,169.21 | -7.203 | -1,279.952 |
| Operating Income Ratio
| 0.204 | 0.452 | 0.452 | 0.43 | 0.215 | 0.362 | 0.483 | 0.469 | 0.202 | 0.323 | 0.361 | 0.365 | 0.462 | 0.482 | 0.464 | 0.492 | 0.6 | -0.003 | 0.535 |
| Total Other Income Expenses Net
| -410.403 | -387.288 | -387.288 | -307.209 | -298.539 | -287.128 | -301.894 | -253.129 | -272.223 | -244.672 | -208.836 | 0.497 | -19.661 | -200.761 | -200.869 | -142 | -182.806 | -4 | 179.717 |
| Income Before Tax
| 2,573.705 | 2,273.141 | 2,273.141 | 2,160.489 | 2,521.467 | 2,324.755 | 2,245.641 | 2,144.149 | 2,073.422 | 2,378.002 | 2,595.179 | 2,474.113 | 2,272.372 | 1,707.023 | 1,707.021 | 1,520 | 851.258 | -11.203 | -1,122.467 |
| Income Before Tax Ratio
| 0.176 | 0.386 | 0.386 | 0.376 | 0.192 | 0.322 | 0.426 | 0.419 | 0.179 | 0.293 | 0.334 | 0.333 | 0.458 | 0.431 | 0.446 | 0.45 | 0.437 | -0.005 | 0.469 |
| Income Tax Expense
| 1.344 | 28.28 | 28.281 | 7.202 | 73.71 | 0.623 | 0.99 | 1.083 | 0.796 | 1.453 | 0.737 | 1.237 | 0.838 | 0.991 | 0.99 | 0.841 | 0.968 | 0.121 | 12.667 |
| Net Income
| 2,572.36 | 2,244.86 | 2,244.86 | 2,153.286 | 2,447.757 | 2,324.132 | 2,244.651 | 2,143.066 | 2,072.625 | 2,376.548 | 2,594.442 | 2,472.875 | 2,271.534 | 1,706.031 | 1,706.031 | 1,520 | 850.288 | -11.323 | -1,050.8 |
| Net Income Ratio
| 0.176 | 0.381 | 0.381 | 0.375 | 0.187 | 0.322 | 0.426 | 0.419 | 0.178 | 0.293 | 0.334 | 0.332 | 0.458 | 0.431 | 0.446 | 0.45 | 0.437 | -0.005 | 0.439 |
| EPS
| 1,348.59 | 1,190.49 | 1,190.11 | 1,215.56 | 1,381.79 | 1,312 | 1,291.11 | 1,289.26 | 1,246.89 | 1,429.73 | 1,583.78 | 1,563.49 | 1,437.6 | 1,451.94 | 1,451.94 | 1,293.62 | 1,023.8 | -3,774.58 | -1,164.03 |
| EPS Diluted
| 1,348.59 | 1,190.11 | 1,190.11 | 1,215.56 | 1,381.79 | 1,312 | 1,291.11 | 1,289.26 | 1,246.89 | 1,429.73 | 1,583.78 | 1,563.49 | 1,437.6 | 1,451.23 | 1,451.94 | 1,293.62 | 1,005.94 | -3,774.58 | -607.59 |
| EBITDA
| 3,773.605 | 3,276.906 | 3,431.252 | 3,177.169 | 3,502.802 | 3,272.602 | 3,188.886 | 3,008.137 | 2,948.548 | 3,234.62 | 3,394.758 | 3,280.964 | 2,845.614 | 1,908.896 | 2,185.412 | 2,024 | 1,156.362 | -7.203 | -1,573.3 |
| EBITDA Ratio
| 0.258 | 0.557 | 0.583 | 0.553 | 0.267 | 0.453 | 0.605 | 0.588 | 0.254 | 0.399 | 0.437 | 0.441 | 0.574 | 0.482 | 0.572 | 0.6 | 0.594 | -0.003 | 0.657 |