Mirrativ Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025
Period Ending	Dec '25 Dec 31, 2025
Revenue	7,188
Cost of Revenue	4,912
Gross Profit	2,276
Selling, General & Admin	1,926
Operating Expenses	1,926
Operating Income	350
Interest Expense	-14
Earnings From Equity Investments	-50
Other Non Operating Income (Expenses)	1
Pretax Income	287
Income Tax Expense	-452
Net Income	739
Net Income to Common	739
Shares Outstanding (Basic)	16
Shares Outstanding (Diluted)	17
EPS (Basic)	46.78
EPS (Diluted)	44.57
Free Cash Flow	256
Free Cash Flow Per Share	15.44
Gross Margin	31.66%
Operating Margin	4.87%
Profit Margin	10.28%
Free Cash Flow Margin	3.56%
EBITDA	378
EBITDA Margin	5.26%
D&A For EBITDA	28
EBIT	350
EBIT Margin	4.87%

Source: S&P Capital IQ. Standard template. Financial Sources.