MirairoMirairo Inc.335A東証グロースサービス業FY ending Sep 2025, non-consolidated, J-GAAP

What does Mirairo do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥179.1M
Capex
¥41.3M
of revenue 5.0%
Free cash flow
¥137.8M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥81.5M
Operating cash flow¥179.1M
Cash conversion (operating CF ÷ operating income)
126.0%
Cash vs. profit gap
¥97.6M(純利益の 119.8%)
CapEx intensity (capex ÷ revenue)
5.0%
Investing CF relative to operating CF
22.9%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥179.1M
FY ending Sep 2024: ¥137.8M¥137.8MFY ending Sep 2025: ¥179.1M¥179.1MFY24FY25
Free cash flow¥137.8M
FY ending Sep 2024: ¥99.9M¥99.9MFY ending Sep 2025: ¥137.8M¥137.8MFY24FY25
Net income¥81.5M
FY ending Sep 2024: ¥178.9M¥178.9MFY ending Sep 2025: ¥81.5M¥81.5MFY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (1)
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2024/10/01-2025/09/30)

    ID S100XCAD2025-12-22Open

Extracted from XBRL: 40 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.