MIRAI
3476.TMIRAI Corporation Price (3476.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,771,440
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
MIRAI CorporationCurrency: JPY
| YEAR | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,080,000.00
+0% |
5,770,552,000.00
+534,210% |
8,375,335,000.00
+45% |
10,299,485,000.00
+23% |
10,815,742,000.00
+5% |
10,087,691,000.00
-7% |
10,941,393,000.00
+8% |
11,425,158,000.00
+4% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,080,000.00 | 2,220,017,000.00 | 3,538,163,000.00 | 4,110,666,000.00 | 4,282,513,000.00 | 4,326,324,000.00 | 4,697,143,000.00 | 6,347,827,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
3,550,535,000.00
+0% |
4,837,172,000.00
+36% |
6,188,819,000.00
+28% |
6,533,229,000.00
+6% |
5,761,367,000.00
-12% |
6,244,250,000.00
+8% |
5,077,331,000.00
-19% |
|||||||||||
| Gross Profit Ratio | (0.00%) | (0.62%) | (0.58%) | (0.60%) | (0.60%) | (0.57%) | (0.57%) | (0.44%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.44 | 0.18 | 0.38 | 0.30 | 0.25 | 0.37 | 0.00 | |||||||||||
| General and Administrative | 10,909,090.00 | 521,646,000.00 | 695,259,000.00 | 834,561,000.00 | 910,669,000.00 | 919,417,000.00 | 958,937,000.00 | 49,680,000.00 | |||||||||||
| Selling, General & Admin... | 10,909,090.00 | 521,646,000.00 | 695,259,000.00 | 834,561,000.00 | 910,669,000.00 | 919,417,000.00 | 958,937,000.00 | 49,680,000.00 | |||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Depreciation and Amortiz... | 15,272,726.00 | 656,551,000.00 | 865,610,000.00 | 1,117,647,000.00 | 1,202,689,000.00 | 1,213,762,000.00 | 1,302,070,000.00 | 1,392,267,000.00 | |||||||||||
| Other Expenses | 3,000.00 | -57,155,000.00 | -52,964,000.00 | -239,144,000.00 | -24,876,000.00 | 1,418,000.00 | -26,275,000.00 | -260,046,000.00 | |||||||||||
| Total Operating Expenses | 85,090,902.00 | 608,244,000.00 | 807,172,000.00 | 940,459,000.00 | 1,045,285,000.00 | 1,042,966,000.00 | 1,084,835,000.00 | -210,366,000.00 | |||||||||||
| Cost and Exponses | -1,080,000.00 | 2,828,261,000.00 | 4,345,335,000.00 | 5,051,125,000.00 | 5,327,798,000.00 | 5,369,290,000.00 | 5,781,978,000.00 | 6,137,461,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
3,000.00
+0% |
2,942,288,000.00
+98,076,167% |
4,029,996,000.00
+37% |
5,248,357,000.00
+30% |
5,487,939,000.00
+5% |
4,718,396,000.00
-14% |
5,159,410,000.00
+9% |
5,287,697,000.00
+2% |
|||||||||||
| Operating Income Ratio | (0.00%) | (0.51%) | (0.48%) | (0.51%) | (0.51%) | (0.47%) | (0.47%) | (0.46%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 4,624,000.00 | 281,000.00 | 1,061,000.00 | 340,000.00 | 47,000.00 | 678,000.00 | 50,000.00 | |||||||||||
| Interest Expenses | 0.00 | 204,485,000.00 | 321,219,000.00 | 396,559,000.00 | 405,683,000.00 | 416,162,000.00 | 461,476,000.00 | 498,148,000.00 | |||||||||||
| Total Other Income/Exp... | -62,861,274.00 | -383,675,000.00 | -399,685,000.00 | -685,515,000.00 | -514,758,000.00 | -500,825,000.00 | -589,014,000.00 | -605,741,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 730,726.00 | 3,341,774,000.00 | 4,484,282,000.00 | 5,883,296,000.00 | 6,690,637,000.00 | 5,956,685,000.00 | 6,461,488,000.00 | 6,572,371,000.00 | |||||||||||
| EBITDA ratio | (13.46%) | (0.59%) | (0.57%) | (0.61%) | (0.61%) | (0.58%) | (0.58%) | (0.58%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -85,090,902.00 | 2,558,279,000.00 | 3,630,205,000.00 | 4,746,485,000.00 | 4,973,181,000.00 | 4,217,571,000.00 | 4,570,396,000.00 | 4,681,956,000.00 | |||||||||||
| Income Before Tax Ratio | (-78.79%) | (0.44%) | (0.43%) | (0.46%) | (0.46%) | (0.42%) | (0.42%) | (0.41%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 13,785,149.00 | 1,958,000.00 | 1,765,000.00 | 2,075,000.00 | 2,190,000.00 | 1,879,000.00 | 1,613,000.00 | 80,912,000.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -14,542,000.00
+0% |
2,556,319,000.00
-17,679% |
3,628,439,000.00
+42% |
4,744,409,000.00
+31% |
4,970,990,000.00
+5% |
4,215,691,000.00
-15% |
4,568,783,000.00
+8% |
4,601,043,000.00
+1% |
|||||||||||
| Net Income Ratio | (-13.46%) | (0.44%) | (0.43%) | (0.46%) | (0.46%) | (0.42%) | (0.42%) | (0.40%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.19 | 2,475.74 | 2,892.86 | 3,001.09 | 3,013.50 | 2,536.15 | 2,579.14 | 2,597.35 | |||||||||||
| Diluted EPS | 556.63 | 2,457.88 | 2,892.15 | 3,001.09 | 3,013.50 | 2,536.15 | 2,579.14 | 2,597.35 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | -78,375,000.00 | 1,032,546.00 | 1,254,274.00 | 1,580,896.00 | 1,649,572.00 | 1,662,240.00 | 1,771,440.00 | 1,771,440.00 | |||||||||||
| Diluted Share Outstanding | -26,125.00 | 1,032,546.00 | 1,254,580.00 | 1,580,896.00 | 1,649,572.00 | 1,662,240.00 | 1,771,440.00 | 1,771,440.00 | |||||||||||