6563 Mirai Works Inc. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

6563

TSE Growth

Mirai Works Inc.

615

JPY

-14

(-2.23%)

Dec 5, 1:13 pm JST

3.96

USD

Dec 4, 11:13 pm EST

Result

PTS

outside of trading hours

ー

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Sep, 2022	6,352	112	126	39	7.8	0	Nov 14, 2022	J-GAAP
Sep, 2023	8,369	235	250	129	25.2	0	Nov 14, 2023	J-GAAP
Sep, 2024	10,608	573	583	66	12.7	0	Nov 14, 2024	J-GAAP
Sep, 2025	11,144	284	295	91	17.2	0	Nov 14, 2025	J-GAAP
Sep, 2026 Guidance	13,000	600	600	360	69.0	0	Nov 14, 2025	J-GAAP
YoY	+16.7%	+111.3%	+103.4%	+295.6%	+301.7%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Sep, 2021	Nov 13, 2020	5,000	120	121	75	0*	J-GAAP
	Aug 13, 2021	5,000	200	180	120	0*	J-GAAP
Results	Nov 12, 2021	4,907	232	215	142	0*	J-GAAP
Sep, 2022	Nov 12, 2021	Available in future release
	Aug 12, 2022
Results	Nov 14, 2022
Sep, 2023	Nov 14, 2022
Results	Nov 14, 2023
Sep, 2024	Nov 14, 2023
	Aug 14, 2024
Results	Nov 14, 2024
Sep, 2025	Nov 14, 2024
	Jun 6, 2025
Results	Nov 14, 2025
Sep, 2026	Nov 14, 2025	13,000	600	600	360	0	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Sep, 2012	85	－	Available in future release
Sep, 2013	605	+611.8
Sep, 2014	1,263	+108.8
Sep, 2015	1,543	+22.2
Sep, 2016	1,705	+10.5
Sep, 2017	2,273	+33.3
Sep, 2018	3,033	+33.4
Sep, 2019	3,596	+18.6
Sep, 2020	4,155	+15.5
Sep, 2021	4,907	+18.1
Sep, 2022	6,352	+29.4
Sep, 2023	8,369	+31.8
Sep, 2024	10,608	+26.8
Sep, 2025	11,144	+5.1
Sep, 2026 Guidance	13,000	+16.7	600	+111.3	600	+103.4	69.0	+301.2

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Sep, 2024	10,608	573	5.40	5.39	2.19	3.53	12.7
Sep, 2025	11,144	284	2.55	6.98	2.83	3.47	17.2
Sep, 2026 Guidance	13,000	600	4.62	27.57	11.59	4.19	69.0

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	11,144	573	583	142	28.2
Fiscal Year	Sep, 2025	Sep, 2024	Sep, 2024	Sep, 2021	Sep, 2021

First Half

Result

Guidance History

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Oct - Mar, 2022	4,132	122	135	71	14.2	0	May 12, 2023	J-GAAP
Oct - Mar, 2023	5,097	238	242	129	24.7	0	May 14, 2024	J-GAAP
Oct - Mar, 2024	5,720	248	251	154	29.1	0	May 14, 2025	J-GAAP
Oct - Mar, 2025 Guidance	ー	ー	ー	ー	－	0	Nov 14, 2025	J-GAAP
YoY	－	－	－	－	－

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Mar, 2023	Nov 14, 2022	ー	ー	ー	ー	0	J-GAAP
- - - - Results	May 12, 2023	4,132	122	135	71	0	J-GAAP
Mar, 2024	Nov 14, 2023	Available in future release
Results	May 14, 2024
Mar, 2025	Nov 14, 2024
Results	May 14, 2025
Mar, 2026	Nov 14, 2025	ー	ー	ー	ー	0	J-GAAP

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Sep, 2023	235	25	310	-285	36	886	32.84	J-GAAP
Sep, 2024	573	668	748	-80	18	1,571	47.32	J-GAAP
Sep, 2025	284	-39	123	-162	-85	1,447	46.60	J-GAAP

Actual Performance and Financial Trends

Historical Performance

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Sep, 2023	8,369	235	250	129	25.2	0	Nov 14, 2023	J-GAAP
Sep, 2024	10,608	573	583	66	12.7	0	Nov 14, 2024	J-GAAP
Sep, 2025	11,144	284	295	91	17.2	0	Nov 14, 2025	J-GAAP
YoY	+5.1%	-50.4%	-49.4%	+37.9%	+35.7%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Oct - Dec, 2023	2,363	53	55	19	3.8	2.2	Feb 14, 2024	J-GAAP
Jan - Mar, 2024	2,734	185	187	110	21.1	6.8	May 14, 2024	J-GAAP
Apr - Jun, 2024	2,720	198	202	-135	-26.1	7.3	Aug 14, 2024	J-GAAP
Jul - Sep, 2024	2,791	137	139	72	13.8	4.9	Nov 14, 2024	J-GAAP
Oct - Dec, 2024	2,842	157	159	99	18.7	5.5	Feb 14, 2025	J-GAAP
Jan - Mar, 2025	2,878	91	92	55	10.4	3.2	May 14, 2025	J-GAAP
Apr - Jun, 2025	2,651	-20	-18	-115	-22.0	-0.8	Aug 14, 2025	J-GAAP
Jul - Sep, 2025	2,773	56	62	52	9.8	2.0	Nov 14, 2025	J-GAAP
YoY	-0.6%	-59.1%	-55.4%	-27.8%	-28.9%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Oct - Dec, 2020	1,143	+12.9	Available in future release
Jan - Mar, 2021	1,312	+19.8
Apr - Jun, 2021	1,251	+23.4
Jul - Sep, 2021	1,201	+16.2
Oct - Dec, 2021	1,352	+18.3
Jan - Mar, 2022	1,521	+15.9
Apr - Jun, 2022	1,621	+29.6
Jul - Sep, 2022	1,858	+54.7
Oct - Dec, 2022	1,961	+45.0
Jan - Mar, 2023	2,171	+42.7
Apr - Jun, 2023	2,006	+23.8
Jul - Sep, 2023	2,231	+20.1
Oct - Dec, 2023	2,363	+20.5
Jan - Mar, 2024	2,734	+25.9
Apr - Jun, 2024	2,720	+35.6
Jul - Sep, 2024	2,791	+25.1
Oct - Dec, 2024	2,842	+20.3
Jan - Mar, 2025	2,878	+5.3
Apr - Jun, 2025	2,651	-2.5
Jul - Sep, 2025	2,773	-0.6	56	-59.1	62	-55.4	9.8	-29.0

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	2,878	198	202	110	21.1
Fiscal Year	Mar, 2025	Jun, 2024	Jun, 2024	Mar, 2024	Mar, 2024

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Sep, 2023	220.17	42.7	2,698	1,151	721	ー	Nov 14, 2023	J-GAAP
Sep, 2024	244.99	39.2	3,320	1,300	851	ー	Nov 14, 2024	J-GAAP
Sep, 2025	250.34	42.1	3,105	1,306	942	ー	Nov 14, 2025	J-GAAP

Mirai Works Inc.(6563) Financial Results