miratapmiratap inc.3187東証グロース小売業FY ending Sep 2025, consolidated, J-GAAP

What does miratap do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥55.5M
Capex
¥408.5M
of revenue 2.4%
Free cash flow
-¥464M
Returned to shareholders
¥283M
Dividend per share
¥3

Cash flow ratios

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

Net income-¥447.9M
Operating cash flow-¥55.5M
Cash vs. profit gap
¥392.4M
CapEx intensity (capex ÷ revenue)
2.4%

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

Five-year trend

Operating cash flow-¥55.5M
FY ending Sep 2021: ¥171.8M¥171.8MFY ending Sep 2022: ¥715M¥715MFY ending Sep 2023: ¥437.2M¥437.2MFY ending Sep 2024: ¥536.8M¥536.8MFY ending Sep 2025: -¥55.5M-¥55.5MFY21FY22FY23FY24FY25
Free cash flow-¥464M
FY ending Sep 2021: -¥107.6M-¥107.6MFY ending Sep 2022: ¥369.7M¥369.7MFY ending Sep 2023: ¥209.2M¥209.2MFY ending Sep 2024: ¥181.3M¥181.3MFY ending Sep 2025: -¥464M-¥464MFY21FY22FY23FY24FY25
Net income-¥447.9M
FY ending Sep 2021: -¥50.9M-¥50.9MFY ending Sep 2022: ¥606.2M¥606.2MFY ending Sep 2023: ¥525M¥525MFY ending Sep 2024: ¥635.3M¥635.3MFY ending Sep 2025: -¥447.9M-¥447.9MFY21FY22FY23FY24FY25

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 (6)
  • EDINET (FSA Japan)

    有価証券報告書-第47期(2024/10/01-2025/09/30)

    ID S100XCKW2025-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第46期(2023/10/01-2024/09/30)

    ID S100V0LG2024-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第45期(2022/10/01-2023/09/30)

    ID S100SJFB2023-12-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第44期(令和3年10月1日-令和4年9月30日)

    ID S100PVTG2022-12-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第43期(令和2年10月1日-令和3年9月30日)

    ID S100N4MP2021-12-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(令和1年10月1日-令和2年9月30日)

    ID S100KFWF2020-12-25Open

Extracted from XBRL: 49 / 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.