JPX : 6563.T

Mirai Works Inc. — Financials

$500 JPY

$1 (0.2%)

Volume
2.7K
Average Volume
8.22K
Market Capitalization
$2.62B
P/E Ratio
22.90
Dividend Yield
0.00%
Price Target
Year High
$732.00
Year Low
$453.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.57
6563.T Financial Statements
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
revenue 11.14B 10.61B 8.37B 6.35B 4.91B 4.16B 3.6B
costOfRevenue 8.38B 7.88B 6.19B 4.77B 3.66B 3.29B 2.86B
grossProfit 2.77B 2.73B 2.18B 1.59B 1.25B 870.4M 737.39M
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - - 44M - - - -
sellingAndMarketingExpenses - - 101M - - - -
sellingGeneralAndAdministrativeExpenses 2.48B 2.15B 1.8B 1.42B 1B 784.7M 608.52M
otherExpenses - - 82.88M 55.93M 14.75M 8.5M -
operatingExpenses 2.48B 2.15B 1.88B 1.47B 1.02B 793.2M 608.52M
costAndExpenses 10.86B 10.03B 8.07B 6.24B 4.67B 4.08B 3.47B
netInterestIncome 1.42M 171K -1.06M 6000 7000 -54000 6000
interestIncome 1.42M 171K 5000 6000 7000 16000 6000
interestExpense - - 1.06M - - 70000 -
depreciationAndAmortization 74.72M 90.81M 120.13M 55.93M 14.75M 8.5M 7.11M
ebitda 277.24M 333.55M 417.73M 168.45M 247.58M 75.79M 135.98M
ebit 202.52M 242.75M 297.6M 112.53M 232.84M 67.29M 128.87M
nonOperatingIncomeExcludingInterest 81.66M 330.66M -6.13M - - 9.91M -
operatingIncome 284.18M 573.4M 291.47M 112.53M 232.84M 77.2M 128.87M
totalOtherIncomeExpensesNet -81.66M -330.66M 5.06M -26.68M -35.38M -9.98M 4.64M
incomeBeforeTax 202.52M 242.75M 296.54M 85.85M 197.45M 67.22M 133.51M
incomeTaxExpense 111.35M 176.24M 103.82M 46.6M 54.7M 25.45M 42.14M
netIncomeFromContinuingOperations 91.16M 66.51M 192.71M 39.25M 142.76M 41.77M 91.37M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - - -1000 -1000 - -1000 -1000
netIncome 91.16M 66.51M 192.71M 39.25M 142.76M 41.77M 91.37M
netIncomeDeductions - - - - - - -
bottomLineNetIncome 91.16M 66.51M 192.71M 39.25M 142.76M 41.77M 91.37M
eps 17.16 12.65 37.69 7.8 28.22 8.41 18.66
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30
cashAndCashEquivalents 1.45B 1.57B 881.9M 824.73M 1.13B 912.32M 892.07M 830.92M 398.25M -
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1.45B 1.57B 881.9M 824.73M 1.13B 912.32M 892.07M 830.92M 398.25M -
netReceivables 1.26B 1.31B 1.1B 837.71M 504.52M 473.18M 395.3M 319.3M 249.64M -
accountsReceivables 1.26B 1.14B 1.04B 837.71M 504.52M 473.18M 395.3M 319.3M 249.64M 194.06M
otherReceivables - 172.38M 64.11M - - - - - - -
inventory - - - - 162K 1.28M - - - -
prepaids - 52.95M 46.87M 26.81M 42.99M 13.53M 11.87M 13.04M 7.98M -
otherCurrentAssets 46.06M 10.55M 6.71M 9.37M 978K 796K 607K 276K 7.76M -
totalCurrentAssets 2.75B 2.95B 2.04B 1.7B 1.68B 1.4B 1.3B 1.16B 663.64M -
propertyPlantEquipmentNet 62.95M 116.64M 74.89M 83.38M 13.43M 15.37M 18.02M 16.12M 744K -
goodwill 136.46M 135.11M 191.02M 246.93M - - - - - -
intangibleAssets 27.82M 37.2M 48.7M 55.59M 56.89M 74.31M 16.67M 22.56M 1.46M -
goodwillAndIntangibleAssets 164.28M 172.31M 239.72M 302.53M 56.89M 74.31M 16.67M 22.56M 1.46M -
longTermInvestments - - 272.7M 240K 50000 50000 50000 50000 6.57M -
taxAssets 44.61M 51.42M 42.18M 27.43M 28.09M 12.23M 9.53M 8.63M 857K -
otherNonCurrentAssets 83.67M 29.54M 96.46M 75.5M 42.74M 42.01M 38.85M 37.08M 9.83M -
totalNonCurrentAssets 355.51M 369.91M 725.96M 489.08M 141.2M 143.97M 83.13M 84.44M 19.46M -
otherAssets - 4000 - - - - - - - -
totalAssets 3.11B 3.32B 2.76B 2.19B 1.82B 1.55B 1.38B 1.25B 683.1M -
totalPayables 1.41B 1.53B 1.24B 1.03B 653.13M 570.46M 508.05M 449.54M 400.39M 306.38M
accountPayables 1.39B 1.4B 1.15B 1.02B 600.59M 557.18M 490.61M 409.69M 360.48M 278.65M
otherPayables 17.93M 126.18M 86.03M 10.33M 52.55M 13.27M 17.44M 39.85M 39.91M 27.73M
accruedExpenses 87.71M 67.93M 56.42M 52.59M 38.18M 28.1M 20.6M 18.07M 9.73M -
shortTermDebt - - - - - - - - - 47.02M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - 297.44M 86.03M 10.33M 52.55M 13.27M 17.44M 39.85M - -
deferredRevenue 15.07M 7.38M 6.65M 4.66M - - - - - -
otherCurrentLiabilities 287.32M 415.24M 244.07M 161.71M 159.55M 132.89M 105.58M 133.89M 77.19M -353.4M
totalCurrentLiabilities 1.8B 2.02B 1.55B 1.25B 850.86M 731.45M 634.24M 601.5M 487.31M -
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - 2000 - - - - - - - -
totalNonCurrentLiabilities - 2000 - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.8B 2.02B 1.55B 1.25B 850.86M 731.45M 634.24M 601.5M 487.31M -
treasuryStock -125.92M -24.91M -24.91M -77.87M -1.02M -536K -480K -171K - -
preferredStock - - - - - - - - - -
commonStock 94.91M 86.76M 77.32M 59.32M 58.64M 212.08M 200.5M 194.89M 20M -
retainedEarnings 942.39M 851.22M 784.72M 592M 552.75M 409.99M 368.23M 276.85M 175.79M -
additionalPaidInCapital 395.37M 387.23M 377.78M 363.48M 362.81M 192.08M 180.5M 174.89M - -
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
netIncome 91.16M 242.75M 232.86M 39.25M 197.45M 41.77M 91.37M
depreciationAndAmortization 74.72M 90.81M 120.13M 55.93M 14.75M 8.5M 7.11M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -34.36M 217.93M -121.59M 140.62M 15.07M 22M -14.26M
accountsReceivables 59.92M -218.61M -256M -315.84M -31.35M -77.59M -76M
inventory - - - 162K 1.12M -1.28M -
accountsPayables -10.52M 249.28M 131.18M 420.88M 43.4M 66.5M 80.92M
otherWorkingCapital -83.76M 187.25M 3.23M 35.42M 1.9M 34.37M -19.18M
otherNonCashItems -8.11M 196.82M 79.52M -24.83M -8.95M 4.26M -23.31M
netCashProvidedByOperatingActivities 123.42M 748.31M 310.91M 210.97M 218.32M 76.53M 60.92M
investmentsInPropertyPlantAndEquipment -5.74M -286K -40.97M -96.85M -14M -45.26M -5.85M
acquisitionsNet -149.78M - -245.38M -370.15M - -30M -
purchasesOfInvestments - -29.7M - -20M - - -
salesMaturitiesOfInvestments - - - 50000 - - -
otherInvestingActivities -7.01M -50.41M 979K -38.87M 750K -7.08M -4.81M
netCashProvidedByInvestingActivities -162.52M -80.4M -285.37M -525.82M -13.25M -82.34M -10.66M
netDebtIssuance - - - - - - -
longTermNetDebtIssuance - - - - - - -
shortTermNetDebtIssuance - - - - - - -
netStockIssuance -85.03M 18.9M 36M -76.04M 16.8M 23.12M 10.9M
netCommonStockIssuance -85.03M 18.9M 36M -76.04M 16.8M 23.12M 10.9M
commonStockIssuance 16.29M 18.9M 36M 1.35M 17.28M 23.18M 11.2M
commonStockRepurchased -101.32M - - -77.39M -484K -55000 -308K
netPreferredStockIssuance - - - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities - - - - -1000 -1000 -1000
netCashProvidedByFinancingActivities -85.03M 18.9M 36M -76.04M 16.8M 23.12M 10.9M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 2.98B 2.86B 2.77B 2.65B 2.88B 2.84B 2.79B 2.72B 2.73B 2.36B
costOfRevenue 2.2B 2.12B 2.05B 2.02B 2.19B 2.12B 2.07B 2.04B 2B 1.78B
grossProfit 779.71M 742.11M 719.11M 631.05M 690.82M 724.95M 723.15M 677.79M 737.53M 587.67M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 643.75M 624.94M 663.57M 650.48M 600.66M 567.05M 559.9M 479.8M 552M 534M
otherExpenses - - - - - - - - -287K 559K
operatingExpenses 643.75M 624.94M 663.57M 650.48M 600.66M 567.05M 559.9M 479.8M 551.71M 534.56M
costAndExpenses 2.85B 2.75B 2.72B 2.67B 2.79B 2.68B 2.65B 2.52B 2.55B 2.31B
netInterestIncome - - 905K - - - 86000 83000 2000 -
interestIncome - - 905K - - - 86000 83000 2000 -
interestExpense - - - - - - - - - -
depreciationAndAmortization 11.49M 11.49M 12.06M 26.02M 18.33M 18.31M 19.55M 7.22M - 32.02M
ebitda 147.44M 128.66M 74.05M -84.94M 110.44M 177.69M 107.78M -79.01M 185.34M 55.41M
ebit 135.95M 117.17M 61.99M -110.97M 92.11M 159.38M 88.23M -86.23M 185.34M 55.41M
nonOperatingIncomeExcludingInterest - - -6.45M 91.53M -1.95M -1.48M 48.25M 284.22M 479K -2.3M
operatingIncome 135.95M 117.17M 55.54M -19.43M 90.16M 157.9M 136.48M 197.99M 185.82M 53.11M
totalOtherIncomeExpensesNet 2.22M 1.28M 6.45M -91.54M 1.95M 1.48M -48.25M -284.22M -479K 2.3M
incomeBeforeTax 138.17M 118.45M 61.99M -110.97M 92.11M 159.38M 88.23M -86.24M 185.34M 55.41M
incomeTaxExpense 54M 26.71M 10.66M 4.07M 36.56M 60.07M 15.64M 49.23M 75.91M 35.46M
netIncomeFromContinuingOperations 84.17M 91.74M 51.34M -115.04M 55.55M 99.32M 72.59M -135.47M 109.43M 19.96M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - 1000.0 -1000 - -1000 2000 - -1000
netIncome 84.17M 91.74M 51.34M -115.04M 55.55M 99.32M 72.59M -135.46M 109.43M 19.95M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 84.17M 91.74M 51.34M -115.04M 55.55M 99.32M 72.59M -135.46M 109.43M 19.95M
eps 16.22 17.59 9.66 -21.64 10.4 18.71 13.68 -25.9 20.93 3.82
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 1.57B 1.39B 1.45B 1.33B 1.29B 1.35B 1.57B 1.46B 1.11B 883.25M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1.57B 1.39B 1.45B 1.33B 1.29B 1.35B 1.57B 1.46B 1.11B 883.25M
netReceivables 1.5B 1.45B 1.26B 1.17B 1.58B 1.49B 1.31B 1.21B 1.36B 1.15B
accountsReceivables 1.5B 1.45B 1.26B 1.17B 1.58B 1.49B 1.31B 1.21B 1.36B 1.15B
otherReceivables - - - - - - - - - -
inventory - - - - - - - - 610K 666K
prepaids - - - - - 75.56M 52.95M 54.7M - -
otherCurrentAssets 73.93M 80.12M 46.06M 205.86M 81.51M 10.45M 10.55M 11.4M 74.89M 76.14M
totalCurrentAssets 3.14B 2.92B 2.75B 2.71B 2.95B 2.93B 2.95B 2.74B 2.55B 2.11B
propertyPlantEquipmentNet 59.17M 61.06M 62.95M 65.1M 65.84M 67.42M 65.92M 67.65M 69.44M 73.09M
goodwill 121.3M 128.88M 136.46M 144.04M 258.78M 121.14M 135.11M 149.09M 349.34M 375.74M
intangibleAssets 23.78M 25.8M 27.82M 30.16M 32.51M 34.85M 37.2M 60.02M 54.48M 45.49M
goodwillAndIntangibleAssets 145.08M 154.68M 164.28M 174.2M 291.29M 155.99M 172.31M 209.12M 403.82M 421.23M
longTermInvestments - - - 108M - - - 29.7M 160M 147M
taxAssets - - 44.61M - - 29.93M 51.42M 33.98M -160M -147M
otherNonCurrentAssets 187.61M 133.21M 83.67M 317K 128.82M 75.88M 80.26M 82.21M 160.55M 147.58M
totalNonCurrentAssets 391.86M 348.95M 355.51M 347.61M 485.95M 329.23M 369.91M 422.66M 633.81M 641.9M
otherAssets - - - - - - - - 2000 -
totalAssets 3.53B 3.27B 3.11B 3.06B 3.44B 3.26B 3.32B 3.16B 3.19B 2.75B
totalPayables 1.61B 1.48B 1.41B 1.37B 1.6B 1.49B 1.53B 1.53B 1.53B 1.28B
accountPayables 1.51B 1.44B 1.39B 1.37B 1.51B 1.46B 1.4B 1.44B 1.42B 1.26B
otherPayables 106.12M 30.65M 17.93M - 94.77M 38.58M 126.18M 93.11M 112.77M 19.3M
accruedExpenses 86.89M 43.87M 87.71M 42.53M 73.8M 36.12M 67.93M 33.13M 61.18M 30.6M
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - 93.11M 112.77M 19.3M
deferredRevenue - - 15.07M - - 10.8M 7.38M 8.68M - -
otherCurrentLiabilities 299.18M 355.25M 287.32M 318.56M 293.35M 322.2M 415.24M 360.08M 311.7M 274.08M
totalCurrentLiabilities 2B 1.87B 1.8B 1.73B 1.97B 1.86B 2.02B 1.94B 1.91B 1.58B
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - 1M - - 2000 - 1000 -
totalNonCurrentLiabilities - - - 1M - - 2000 - 1000 -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 2B 1.87B 1.8B 1.73B 1.97B 1.86B 2.02B 1.94B 1.91B 1.58B
treasuryStock -87.82M -125.92M -125.92M -51.95M -24.95M -24.95M -24.91M -24.91M -24.91M -24.91M
preferredStock - - - - - - - - - -
commonStock 94.91M 94.91M 94.91M 92.44M 92.44M 86.76M 86.76M 86.32M 77.32M 77.32M
retainedEarnings 1.12B 1.03B 942.39M 891.05M 1.01B 950.54M 851.22M 778.63M 850.4M 740.97M
additionalPaidInCapital 408.31M 395.37M 395.37M 392.9M 392.9M 387.23M 387.23M 386.78M 377.78M 377.78M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
netIncome 84M 91M 52M -115M 110M 19M 78M -20M 53M 18M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -84M -91M -52M 115M -110M -19M -78M 20M -53M -18M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -