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

Mirairo FY ending Sep 2025 results

Mirairo brought in ¥832.3M in revenue.

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%.

Revenue and profit pattern

Revenue and profit upProfit grew faster

Revenue +17.3% · profit +21.6%, calculated from disclosed figures.

Operating leverage: 1.25× (profit growth ÷ revenue growth)

What changed from last year

FY ending Sep 2024 → FY ending Sep 2025

Revenue
+17.3%¥709.6M → ¥832.3M
Gross profit
+21.1%¥460.2M → ¥557.2M
Operating income
+21.6%¥116.9M → ¥142.1M
Operating cash flow
+29.9%¥137.8M → ¥179.1M
Free cash flow
+38.0%¥99.9M → ¥137.8M

Where the money goes

FY ending Sep 2024 → FY ending Sep 2025

Where ¥100 of sales goes

For every ¥100 Mirairo sells, how much goes where, and how much is kept.

FY ending Sep 2025
Cost of sales
¥33
SG&A
¥50
Operating profit
¥17
Net profit kept
¥10

Annual margin trends

Gross margin66.9%
FY ending Sep 2024: 64.9%64.9%FY ending Sep 2025: 66.9%66.9%FY24FY25
Operating margin17.1%
FY ending Sep 2024: 16.5%16.5%FY ending Sep 2025: 17.1%17.1%FY24FY25
Net margin9.8%
FY ending Sep 2024: 25.2%25.2%FY ending Sep 2025: 9.8%9.8%FY24FY25

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

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)

Other periods

Analyze this page with AI

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