- JP-listed companies
- Mirai Works Inc.
- Income statement
Mirai Works Inc.【JP:6563】Income statement
Market cap
¥3.3B
P/E ratio
8.9x
| 2013/09 | 2014/09 | 2015/09 | 2016/09 | 2017/09 | 2018/09 | 2019/09 | 2020/09 | 2021/09 | 2022/09 | 2023/09 | 2024/09 | 2025/09 | |
| Revenue | 605 | 1,264 | 1,543 | 1,705 | 2,274 | 3,034 | 3,596 | 4,156 | 4,907 | 6,353 | 8,370 | 10,608 | 11,145 |
| Revenue growth (%) | - | ||||||||||||
| Cost of revenue | - | - | - | 1,380 | 1,832 | 2,380 | 2,852 | 3,285 | 3,656 | 4,768 | 6,192 | 7,882 | 8,304 |
| Gross profit | - | - | - | 325 | 442 | 653 | 745 | 870 | 1,251 | 1,585 | 2,178 | 2,726 | 2,841 |
| Gross margin (%) | - | - | - | ||||||||||
| Operating margin (%) | - | - | - | ||||||||||
| Operating expenses | - | - | - | 262 | 317 | 496 | 616 | 793 | 1,018 | 1,473 | 1,943 | 2,153 | 2,556 |
| Operating income | - | - | - | 63 | 125 | 157 | 129 | 77 | 233 | 113 | 235 | 573 | 284 |
| Income before tax | 11 | 39 | -4 | 62 | 125 | 159 | 134 | 79 | 215 | 127 | 250 | 583 | 296 |
| Pretax margin (%) | 1.8 | 3.1 | -0.2 | 3.6 | 5.5 | 5.2 | 3.7 | 1.9 | 4.4 | 2 | 3 | 5.5 | 2.7 |
| Provision for income taxes | - | - | - | 18 | 45 | 58 | 42 | 25 | 55 | 47 | 104 | 176 | 111 |
| Effective tax rate (%) | - | - | - | ||||||||||
| Net income | 9 | 28 | 8 | 44 | 86 | 101 | 91 | 42 | 143 | 39 | 129 | 67 | 91 |
| Earnings per share | 9.28 | 28.38 | 7.82 | 44.07 | 85.84 | 86.63 | 74.65 | 8.41 | 28.22 | 7.8 | 25.23 | 12.65 | 17.17 |
| Diluted EPS | - | - | - | - | - | 78.12 | 68.96 | 7.92 | 26.71 | 7.47 | 24.4 | 12.43 | 17.07 |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - | - | - |