Mirait One Corp
F:5FO

Watchlist Manager
Mirait One Corp Logo
Mirait One Corp
F:5FO
Watchlist
Price: 19.3 EUR 2.66% Market Closed
Market Cap: 1.8B EUR

Income Statement

Earnings Waterfall
Mirait One Corp

Revenue
587.5B JPY
Cost of Revenue
-498.6B JPY
Gross Profit
89B JPY
Operating Expenses
-57.8B JPY
Operating Income
31.2B JPY
Other Expenses
-10.8B JPY
Net Income
20.4B JPY

Income Statement
Mirait One Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5
7
6
9
9
10
12
11
12
10
8
11
0
13
24
18
0
3
9
32
43
52
51
30
21
36
0
28
31
17
26
37
46
54
56
53
50
48
47
51
55
40
74
102
127
179
170
152
211
208
292
406
483
662
0
0
Revenue
153 385
N/A
236 038
+54%
240 265
+2%
251 507
+5%
261 262
+4%
271 018
+4%
275 535
+2%
274 262
0%
278 227
+1%
277 720
0%
277 855
+0%
281 112
+1%
280 814
0%
283 747
+1%
278 518
-2%
272 684
-2%
267 643
-2%
269 537
+1%
264 537
-2%
264 314
0%
268 313
+2%
283 236
+6%
296 614
+5%
308 675
+4%
318 254
+3%
312 967
-2%
318 970
+2%
321 034
+1%
336 416
+5%
375 911
+12%
393 188
+5%
418 526
+6%
434 367
+4%
441 166
+2%
447 368
+1%
449 981
+1%
457 118
+2%
463 744
+1%
474 744
+2%
483 807
+2%
483 883
+0%
470 385
-3%
465 175
-1%
460 619
-1%
466 493
+1%
483 987
+4%
489 175
+1%
498 542
+2%
507 143
+2%
518 384
+2%
535 198
+3%
551 649
+3%
571 367
+4%
578 599
+1%
582 635
+1%
587 530
+1%
Gross Profit
Cost of Revenue
(138 853)
(211 994)
(214 726)
(224 342)
(232 256)
(241 678)
(246 478)
(245 735)
(248 953)
(247 743)
(246 641)
(247 779)
(246 887)
(250 633)
(247 737)
(246 501)
(243 318)
(243 648)
(239 307)
(236 604)
(238 602)
(249 699)
(259 930)
(269 177)
(277 236)
(273 206)
(278 242)
(280 778)
(294 248)
(328 923)
(345 479)
(368 710)
(384 439)
(388 991)
(394 561)
(395 992)
(398 639)
(402 953)
(410 178)
(416 820)
(417 075)
(404 169)
(402 985)
(400 723)
(408 327)
(423 491)
(427 063)
(437 508)
(447 406)
(456 601)
(468 873)
(479 086)
(489 905)
(493 748)
(497 241)
(498 567)
Gross Profit
14 532
N/A
24 044
+65%
25 539
+6%
27 165
+6%
29 006
+7%
29 340
+1%
29 057
-1%
28 527
-2%
29 274
+3%
29 977
+2%
31 214
+4%
33 333
+7%
33 927
+2%
33 114
-2%
30 781
-7%
26 183
-15%
24 325
-7%
25 889
+6%
25 230
-3%
27 710
+10%
29 711
+7%
33 537
+13%
36 684
+9%
39 498
+8%
41 018
+4%
39 761
-3%
40 728
+2%
40 256
-1%
42 168
+5%
46 988
+11%
47 709
+2%
49 816
+4%
49 928
+0%
52 175
+5%
52 807
+1%
53 989
+2%
58 479
+8%
60 791
+4%
64 566
+6%
66 987
+4%
66 808
0%
66 216
-1%
62 190
-6%
59 896
-4%
58 166
-3%
60 496
+4%
62 112
+3%
61 034
-2%
59 737
-2%
61 783
+3%
66 325
+7%
72 563
+9%
81 462
+12%
84 851
+4%
85 394
+1%
88 963
+4%
Operating Income
Operating Expenses
(13 888)
(18 502)
(18 278)
(18 096)
(18 181)
(18 227)
(18 333)
(18 374)
(18 354)
(18 252)
(18 175)
(18 441)
(18 439)
(18 710)
(19 108)
(19 218)
(19 493)
(19 762)
(20 085)
(21 161)
(22 259)
(23 476)
(24 116)
(23 993)
(23 554)
(23 046)
(22 997)
(23 037)
(24 246)
(26 289)
(27 819)
(29 165)
(30 025)
(30 182)
(30 247)
(30 210)
(30 116)
(30 662)
(31 470)
(32 531)
(33 008)
(33 412)
(35 240)
(37 264)
(38 359)
(38 693)
(38 273)
(37 766)
(39 075)
(43 953)
(47 891)
(52 417)
(56 477)
(56 866)
(57 875)
(57 807)
Selling, General & Administrative
(14 093)
(17 614)
(18 552)
(18 369)
(18 453)
(17 356)
(18 603)
(18 641)
(18 622)
(17 539)
(18 442)
(18 708)
(18 704)
(17 662)
(19 307)
(19 350)
(19 559)
(18 440)
(20 083)
(21 160)
(22 256)
(21 969)
(24 114)
(23 991)
(23 553)
(21 957)
(22 997)
(23 037)
(24 247)
(25 241)
(27 820)
(29 165)
(30 026)
(28 791)
(30 246)
(30 209)
(30 113)
(29 021)
(31 468)
(32 530)
(33 008)
(31 496)
(35 240)
(37 263)
(38 359)
(36 193)
(38 271)
(37 766)
(39 073)
(41 298)
(47 889)
(52 415)
(56 476)
(53 074)
(57 876)
(57 807)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(235)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
205
(888)
275
274
273
(870)
270
268
269
(711)
270
269
267
(664)
0
0
0
(946)
0
0
0
(1 271)
0
0
0
(1 089)
0
0
0
(1 048)
0
0
0
(1 390)
0
0
0
(1 640)
0
0
0
(1 915)
0
0
0
(2 499)
0
0
0
(2 654)
0
0
0
(3 792)
0
0
Other Operating Expenses
0
0
(1)
(1)
0
(1)
0
(1)
0
(2)
(3)
0
0
(384)
199
132
66
(376)
0
0
(3)
(1)
(2)
0
(1)
0
0
0
1
0
0
0
1
(1)
0
(1)
(3)
(1)
(2)
0
0
(1)
0
(1)
0
(1)
(2)
0
(2)
(1)
(2)
(2)
0
0
1
0
Operating Income
644
N/A
5 542
+761%
7 261
+31%
9 069
+25%
10 825
+19%
11 113
+3%
10 724
-4%
10 153
-5%
10 920
+8%
11 725
+7%
13 039
+11%
14 892
+14%
15 488
+4%
14 404
-7%
11 673
-19%
6 965
-40%
4 832
-31%
6 127
+27%
5 145
-16%
6 549
+27%
7 452
+14%
10 061
+35%
12 568
+25%
15 505
+23%
17 464
+13%
16 715
-4%
17 731
+6%
17 219
-3%
17 922
+4%
20 699
+15%
19 890
-4%
20 651
+4%
19 903
-4%
21 993
+11%
22 560
+3%
23 779
+5%
28 363
+19%
30 129
+6%
33 096
+10%
34 456
+4%
33 800
-2%
32 804
-3%
26 950
-18%
22 632
-16%
19 807
-12%
21 803
+10%
23 839
+9%
23 268
-2%
20 662
-11%
17 830
-14%
18 434
+3%
20 146
+9%
24 985
+24%
27 985
+12%
27 519
-2%
31 156
+13%
Pre-Tax Income
Interest Income Expense
185
175
202
270
287
301
274
215
160
124
102
141
401
389
568
372
371
444
158
328
481
572
953
1 004
853
697
830
1 191
1 314
2 158
2 067
1 676
1 750
789
1 546
1 533
5 308
5 790
4 976
6 145
4 047
4 270
5 298
4 148
1 866
1 248
299
347
682
2 664
3 007
2 160
2 728
(105)
(677)
249
Non-Reccuring Items
(333)
(654)
(3 717)
(4 063)
(4 741)
(4 706)
(1 619)
(1 010)
(499)
(135)
456
461
3 302
2 790
2 280
2 161
(565)
(253)
(368)
(407)
(348)
(312)
(233)
(126)
(266)
(223)
(187)
(206)
911
9 545
9 521
9 581
8 505
(271)
(320)
(123)
(134)
(153)
(153)
(444)
(413)
(523)
(602)
(618)
(676)
(330)
(275)
(219)
(297)
(338)
(204)
(268)
(1 677)
(1 336)
(1 506)
(1 421)
Gain/Loss on Disposition of Assets
28
64
65
(20)
297
240
238
234
(21)
89
0
0
0
89
1
0
0
0
0
4
0
0
(48)
(58)
(63)
(62)
0
34
815
798
1 192
1 158
386
402
14
17
0
18
(4)
(11)
619
619
638
694
103
110
109
177
148
179
265
486
651
935
850
513
Total Other Income
310
518
340
421
444
385
424
304
476
421
488
436
269
70
200
220
221
206
161
(75)
(138)
(33)
23
320
442
443
388
451
338
360
406
364
492
419
445
522
489
458
439
427
387
334
372
290
266
412
508
517
462
153
178
68
235
482
343
609
Pre-Tax Income
834
N/A
5 645
+577%
4 151
-26%
5 677
+37%
7 112
+25%
7 333
+3%
10 041
+37%
9 896
-1%
11 036
+12%
12 224
+11%
14 085
+15%
15 930
+13%
19 460
+22%
17 742
-9%
14 722
-17%
9 719
-34%
4 860
-50%
6 524
+34%
5 098
-22%
6 399
+26%
7 447
+16%
10 288
+38%
13 263
+29%
16 645
+25%
18 430
+11%
17 570
-5%
18 762
+7%
18 689
0%
21 300
+14%
33 560
+58%
33 076
-1%
33 430
+1%
31 036
-7%
23 332
-25%
24 245
+4%
25 728
+6%
34 026
+32%
36 242
+7%
38 354
+6%
40 573
+6%
38 440
-5%
37 504
-2%
32 656
-13%
27 146
-17%
21 366
-21%
23 243
+9%
24 480
+5%
24 090
-2%
21 657
-10%
20 488
-5%
21 680
+6%
22 592
+4%
26 922
+19%
27 961
+4%
26 529
-5%
31 106
+17%
Net Income
Tax Provision
(432)
(2 232)
(1 917)
(2 680)
(2 842)
(2 814)
(3 715)
(3 669)
(4 160)
(4 633)
(5 550)
(6 112)
(7 120)
(6 253)
(5 090)
(3 493)
(1 781)
(2 495)
(2 205)
(2 663)
(3 028)
(3 507)
(4 486)
(5 619)
(6 040)
(5 698)
(6 124)
(5 950)
(6 560)
(7 600)
(7 578)
(7 710)
(7 422)
(7 751)
(8 240)
(8 628)
(10 759)
(11 713)
(12 396)
(13 084)
(12 641)
(12 070)
(10 813)
(9 198)
(7 856)
(8 041)
(8 992)
(9 007)
(8 808)
(7 347)
(7 139)
(8 035)
(8 781)
(10 085)
(10 770)
(10 116)
Income from Continuing Operations
402
3 413
2 234
2 997
4 270
4 519
6 326
6 227
6 876
7 591
8 535
9 818
12 340
11 489
9 632
6 226
3 079
4 029
2 893
3 736
4 419
6 781
8 777
11 026
12 390
11 872
12 638
12 739
14 740
25 960
25 498
25 720
23 614
15 581
16 005
17 100
23 267
24 529
25 958
27 489
25 799
25 434
21 843
17 948
13 510
15 202
15 488
15 083
12 849
13 141
14 541
14 557
18 141
17 876
15 759
20 990
Income to Minority Interest
(55)
(161)
(191)
(271)
(316)
(319)
(353)
(339)
(331)
(404)
(396)
(439)
(390)
(380)
(355)
(279)
(314)
(397)
(327)
(313)
(301)
(344)
(439)
(453)
(452)
(367)
(360)
(337)
(307)
(248)
(212)
(255)
(325)
(360)
(415)
(434)
(416)
(322)
(286)
(270)
(247)
(270)
(240)
(177)
(322)
(420)
(470)
(527)
(425)
(606)
(681)
(795)
(860)
(696)
(635)
(603)
Net Income (Common)
346
N/A
3 251
+840%
2 040
-37%
2 724
+34%
3 953
+45%
4 200
+6%
5 973
+42%
5 888
-1%
6 545
+11%
7 186
+10%
8 136
+13%
9 379
+15%
11 949
+27%
11 108
-7%
9 277
-16%
5 946
-36%
2 764
-54%
3 631
+31%
2 567
-29%
3 421
+33%
4 117
+20%
6 437
+56%
8 337
+30%
10 574
+27%
11 939
+13%
11 504
-4%
12 277
+7%
12 400
+1%
14 431
+16%
25 711
+78%
25 284
-2%
25 463
+1%
23 288
-9%
15 220
-35%
15 589
+2%
16 667
+7%
22 850
+37%
24 205
+6%
25 670
+6%
27 216
+6%
25 550
-6%
25 163
-2%
21 604
-14%
17 769
-18%
13 187
-26%
14 781
+12%
15 016
+2%
14 556
-3%
12 423
-15%
12 535
+1%
13 859
+11%
13 762
-1%
17 281
+26%
17 179
-1%
15 124
-12%
20 386
+35%
EPS (Diluted)
4.2
N/A
39.64
+844%
24.87
-37%
33.21
+34%
48.2
+45%
51.21
+6%
72.84
+42%
71.8
-1%
79.81
+11%
87.63
+10%
100.44
+15%
115.79
+15%
147.51
+27%
136.57
-7%
114.53
-16%
73.4
-36%
34.12
-54%
44.64
+31%
31.69
-29%
42.23
+33%
35.18
-17%
69.42
+97%
91.61
+32%
116.19
+27%
131.19
+13%
126.16
-4%
134.91
+7%
136.26
+1%
143.65
+5%
259.29
+81%
222.76
-14%
228.79
+3%
236.98
+4%
149.93
-37%
145.19
-3%
155.17
+7%
216.68
+40%
229.59
+6%
253.53
+10%
271.14
+7%
255.52
-6%
250.84
-2%
218.74
-13%
181.47
-17%
135.04
-26%
151.19
+12%
157.5
+4%
153.99
-2%
132.77
-14%
133.33
+0%
151.42
+14%
151.48
+0%
190.97
+26%
189.4
-1%
168.86
-11%
229.26
+36%