MirairoMirairo Inc.335A東証グロースサービス業FY ending Sep 2025, non-consolidated, J-GAAP
Out of every ¥100 of sales, about ¥17 is left as operating profit. Revenue changed +17.3% from the prior year, operating profit +21.6%.
Net margin × asset turnover = ROA; ROA × financial leverage = ROE
Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.
| Period | Net margin | Asset turnover | ROA | Financial leverage | ROE |
|---|---|---|---|---|---|
| 2024 | 25.2% | 1.01× | 25.5% | 2.09× | 53.3% |
| 2025 | 9.8% | 0.89× | 8.7% | 1.54× | 13.4% |
Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.
Annual trends in tangible-asset ratios and goodwill balance.
Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition
| Item | FY ending Sep 2024 | FY ending Sep 2025 |
|---|---|---|
| Revenue | 710 | 832 |
| Cost of revenue | 249 | 275 |
| Gross profit | 460 | 557 |
| SG&A | 343 | 415 |
| Operating income | 117 | 142 |
| Pretax income | 121 | 123 |
| Income tax | -58 | 42 |
| Net income attributable to owners | 179 | 81 |
| Operating margin | 16.5% | 17.1% |
Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.
Each bar totals 100% of assets; other is the residual.
| Item | FY ending Sep 2024 | FY ending Sep 2025 |
|---|---|---|
| Cash and equivalents | ¥421.8M | ¥904M |
| Total assets | ¥700.8M | ¥1.17B |
| Net assets | ¥337M | ¥881.9M |
| Share capital | ¥80M | ¥312.3M |
| Property, plant and equipment | ¥7.8M | ¥8M |
| Intangible assets excluding goodwill | ¥77.4M | ¥88.6M |
| Current assets | ¥538.9M | ¥1.03B |
| Current liabilities | ¥232.6M | ¥238M |
| Short-term borrowings | ¥95M | ¥95M |
| Long-term borrowings | ¥130.4M | ¥51.3M |
| Total liabilities | ¥363.8M | ¥290.1M |
| Equity attributable to owners of parent | ¥335.7M | ¥881.8M |
| Retained earnings | ¥185.6M | ¥267.1M |
EDINET (FSA Japan)
有価証券報告書－第16期(2024/10/01－2025/09/30)
Extracted from XBRL: 40 / Derived from other figures: 1
Spotted an error? Report it (corrections keep the original record)
Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.