Mirai Works Inc
TSE:6563
Mirai Works Inc
TSE:6563
Price:
589
JPY
-0.34%
Market Closed
Market Cap:
¥3.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Mirai Works Inc
TSE:6563
|
JP |
|
Genting Malaysia Bhd
OTC:GMALF
|
MY |
|
Brightspring Health Services Inc
NASDAQ:BTSG
|
US |
|
Corporacion Moctezuma SAB de CV
BMV:CMOCTEZ
|
MX |
|
Harley-Davidson Inc
NYSE:HOG
|
US |
|
S
|
SAH Polymers Ltd
NSE:SAH
|
IN |
|
Americann Inc
OTC:ACAN
|
US |
|
Samsung C&T Corp
KRX:028260
|
KR |
Income Statement
Earnings Waterfall
Mirai Works Inc
Mirai Works Inc
Income Statement
Mirai Works Inc
Mirai Works Inc
Currency: JPY
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 840
N/A
|
3 034
+7%
|
3 213
+6%
|
3 349
+4%
|
3 468
+4%
|
3 596
+4%
|
3 747
+4%
|
3 961
+6%
|
4 085
+3%
|
4 156
+2%
|
7 407
+78%
|
7 625
+3%
|
7 862
+3%
|
4 907
-38%
|
5 117
+4%
|
5 325
+4%
|
5 696
+7%
|
6 353
+12%
|
6 962
+10%
|
7 612
+9%
|
7 997
+5%
|
8 370
+5%
|
8 771
+5%
|
9 335
+6%
|
15 146
+62%
|
10 608
-30%
|
16 185
+53%
|
19 171
+18%
|
14 004
-27%
|
11 145
-20%
|
14 008
+26%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 245)
|
(2 380)
|
(2 524)
|
(2 640)
|
(2 753)
|
(2 852)
|
(2 968)
|
(3 137)
|
(3 225)
|
(3 285)
|
(5 824)
|
(5 932)
|
(6 063)
|
(3 656)
|
(3 785)
|
(3 952)
|
(4 245)
|
(4 768)
|
(5 245)
|
(5 697)
|
(5 977)
|
(6 192)
|
(6 488)
|
(6 890)
|
(11 196)
|
(7 882)
|
(11 978)
|
(14 250)
|
(10 436)
|
(8 304)
|
(10 414)
|
|
| Gross Profit |
595
N/A
|
653
+10%
|
689
+5%
|
709
+3%
|
715
+1%
|
745
+4%
|
779
+5%
|
824
+6%
|
860
+4%
|
870
+1%
|
1 583
+82%
|
1 693
+7%
|
1 799
+6%
|
1 251
-30%
|
1 332
+6%
|
1 373
+3%
|
1 450
+6%
|
1 585
+9%
|
1 717
+8%
|
1 915
+12%
|
2 020
+5%
|
2 178
+8%
|
2 283
+5%
|
2 445
+7%
|
3 950
+62%
|
2 726
-31%
|
4 207
+54%
|
4 922
+17%
|
3 569
-27%
|
2 841
-20%
|
3 594
+27%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(434)
|
(496)
|
(531)
|
(563)
|
(604)
|
(616)
|
(655)
|
(710)
|
(749)
|
(793)
|
(1 455)
|
(1 503)
|
(1 553)
|
(1 018)
|
(1 100)
|
(1 182)
|
(1 330)
|
(1 473)
|
(1 653)
|
(1 770)
|
(1 885)
|
(1 916)
|
(2 046)
|
(2 093)
|
(3 150)
|
(2 153)
|
(3 290)
|
(3 942)
|
(3 046)
|
(2 556)
|
(3 286)
|
|
| Selling, General & Administrative |
(435)
|
(494)
|
(531)
|
(564)
|
(604)
|
(609)
|
(655)
|
(710)
|
(749)
|
(785)
|
(1 442)
|
(1 491)
|
(1 541)
|
(1 004)
|
(1 082)
|
(1 182)
|
(1 330)
|
(1 417)
|
(1 613)
|
(1 750)
|
(1 865)
|
(1 796)
|
(2 028)
|
(2 093)
|
(3 150)
|
(2 062)
|
(3 290)
|
(3 942)
|
(3 046)
|
(2 499)
|
(3 193)
|
|
| Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(57)
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(12)
|
(12)
|
(12)
|
(0)
|
(18)
|
0
|
(0)
|
0
|
(41)
|
(20)
|
(20)
|
(0)
|
(17)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(93)
|
|
| Operating Income |
161
N/A
|
157
-2%
|
157
+0%
|
146
-7%
|
111
-24%
|
129
+16%
|
124
-4%
|
114
-8%
|
111
-2%
|
77
-31%
|
129
+67%
|
190
+48%
|
246
+29%
|
233
-5%
|
232
0%
|
192
-18%
|
120
-37%
|
113
-6%
|
63
-44%
|
145
+130%
|
136
-7%
|
262
+93%
|
238
-9%
|
351
+48%
|
800
+128%
|
573
-28%
|
917
+60%
|
979
+7%
|
523
-47%
|
284
-46%
|
308
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
(39)
|
(39)
|
(41)
|
0
|
0
|
0
|
(17)
|
0
|
(19)
|
(309)
|
(340)
|
(342)
|
(340)
|
(143)
|
(93)
|
0
|
|
| Total Other Income |
6
|
2
|
5
|
5
|
4
|
5
|
2
|
2
|
2
|
2
|
3
|
3
|
(15)
|
(17)
|
(6)
|
(7)
|
13
|
14
|
7
|
16
|
16
|
16
|
13
|
6
|
12
|
9
|
12
|
14
|
8
|
10
|
11
|
|
| Pre-Tax Income |
167
N/A
|
159
-5%
|
162
+2%
|
150
-7%
|
116
-23%
|
134
+15%
|
126
-6%
|
116
-8%
|
113
-2%
|
67
-40%
|
131
+95%
|
193
+47%
|
230
+19%
|
197
-14%
|
226
+15%
|
146
-36%
|
95
-35%
|
86
-9%
|
70
-19%
|
161
+130%
|
151
-6%
|
260
+72%
|
251
-4%
|
338
+35%
|
503
+49%
|
243
-52%
|
587
+142%
|
654
+11%
|
388
-41%
|
203
-48%
|
321
+58%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(59)
|
(58)
|
(58)
|
(54)
|
(41)
|
(42)
|
(41)
|
(37)
|
(38)
|
(25)
|
(48)
|
(69)
|
(80)
|
(55)
|
(66)
|
(45)
|
(32)
|
(47)
|
(47)
|
(83)
|
(88)
|
(104)
|
(121)
|
(151)
|
(302)
|
(176)
|
(312)
|
(333)
|
(176)
|
(111)
|
(138)
|
|
| Income from Continuing Operations |
108
|
101
|
104
|
97
|
75
|
91
|
85
|
78
|
75
|
42
|
84
|
124
|
150
|
143
|
160
|
101
|
62
|
39
|
23
|
78
|
63
|
156
|
130
|
187
|
201
|
67
|
275
|
321
|
212
|
91
|
183
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
108
N/A
|
101
-6%
|
104
+3%
|
97
-7%
|
75
-23%
|
91
+22%
|
86
-6%
|
79
-8%
|
76
-4%
|
42
-45%
|
84
+101%
|
125
+49%
|
150
+20%
|
143
-5%
|
160
+12%
|
101
-37%
|
62
-38%
|
39
-37%
|
23
-41%
|
78
+238%
|
63
-19%
|
156
+148%
|
130
-17%
|
187
+43%
|
201
+8%
|
67
-67%
|
275
+314%
|
321
+17%
|
212
-34%
|
91
-57%
|
183
+101%
|
|
| EPS (Diluted) |
82.76
N/A
|
19.53
-76%
|
78.26
+301%
|
73.18
-6%
|
56.32
-23%
|
17.24
-69%
|
16.24
-6%
|
15.01
-8%
|
14.52
-3%
|
7.92
-45%
|
15.71
+98%
|
23.35
+49%
|
28.08
+20%
|
26.71
-5%
|
29.98
+12%
|
19.92
-34%
|
12.46
-37%
|
7.47
-40%
|
4.42
-41%
|
14.79
+235%
|
12.2
-18%
|
29.5
+142%
|
24.34
-17%
|
34.93
+44%
|
38.31
+10%
|
12.43
-68%
|
51.3
+313%
|
59.76
+16%
|
39.57
-34%
|
17.07
-57%
|
35.07
+105%
|
|
Switch to:
Switch to:
See Also
Discover More
