JP Stock MarketDetailed Quotes

Mirairo Inc. (335A)

Watchlist
  • 414
  • 00.00%
20min DelayMarket Closed May 1 15:30 JST
4.56BMarket Cap52.74P/E (Static)

Mirairo Inc. (335A) Cash Flow

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(FY)Sep 30, 2025
(FY)Sep 30, 2024
(FY)Sep 30, 2023
Operating cash flow (Indirect Method)
Cash from operating activities
29.85%175.34M
842.80%135.04M
14.32M
Net profit before non-cash adjustment
1.38%123.01M
1,027.64%121.33M
--10.76M
Total adjustment of non-cash items
149.09%59.99M
85.83%24.08M
--12.96M
-Depreciation and amortization
13.42%31.39M
21.86%27.67M
--22.71M
-Reversal of impairment losses recognized in profit and loss
----
--0
--246K
-Other non-cash items
896.41%28.6M
64.07%-3.59M
---10M
Changes in working capital
26.27%-7.65M
-10.49%-10.38M
---9.39M
-Change in receivables
58.05%-12.18M
-1,906.66%-29.03M
--1.61M
-Change in inventory
668.91%5M
53.72%-878K
---1.9M
-Change in prepaid assets
154.60%2.8M
-275.49%-5.12M
--2.92M
-Change in payables
-132.87%-4.7M
310.14%14.3M
---6.81M
-Change in accrued expense
-116.56%-1.06M
283.50%6.37M
---3.47M
-Changes in other current assets
-37.37%2.49M
328.42%3.98M
---1.74M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities)
15.22%-2.85M
-32.65%-3.36M
-2.54M
Interest received (cash flow from operating activities)
2,633.33%1.07M
1,850.00%39K
2K
Tax refund paid
-6.85%-1.2M
6.18%-1.12M
-1.2M
Other operating cash inflow (outflow)
-7.07%6.7M
317.42%7.21M
1.73M
Operating cash flow
29.94%179.06M
1,018.61%137.8M
--12.32M
Investing cash flow
Net PPE purchase and sale
-50.58%-3.48M
24.00%-2.31M
---3.04M
Net intangibles purchase and sale
-6.11%-37.78M
-55.25%-35.6M
---22.93M
Net changes in other investments
--229K
----
---1.09M
Investing cash flow
-8.21%-41.03M
-40.10%-37.91M
---27.06M
Financing cash flow
Net issuance payments of debt
-166.24%-98.61M
-18.18%-37.04M
---31.34M
Net common stock issuance
--455.9M
--0
--100.1M
Issuance fees
---13.07M
--0
----
Net other fund-raising expenses
---1K
----
----
Financing cash flow
1,029.40%344.22M
-153.86%-37.04M
--68.76M
Net cash flow
Beginning cash position
17.51%421.76M
17.72%358.91M
--304.89M
Current changes in cash
667.28%482.25M
16.35%62.85M
--54.02M
Cash adjustments other than cash changes
--1K
----
----
End cash Position
114.34%904.02M
17.51%421.76M
--358.91M
Free cash flow
37.96%137.8M
831.73%99.89M
---13.65M
Currency Unit
JPY
JPY
JPY
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(FY)Sep 30, 2025(FY)Sep 30, 2024(FY)Sep 30, 2023
Operating cash flow (Indirect Method)
Cash from operating activities 29.85%175.34M842.80%135.04M14.32M
Net profit before non-cash adjustment 1.38%123.01M1,027.64%121.33M--10.76M
Total adjustment of non-cash items 149.09%59.99M85.83%24.08M--12.96M
-Depreciation and amortization 13.42%31.39M21.86%27.67M--22.71M
-Reversal of impairment losses recognized in profit and loss ------0--246K
-Other non-cash items 896.41%28.6M64.07%-3.59M---10M
Changes in working capital 26.27%-7.65M-10.49%-10.38M---9.39M
-Change in receivables 58.05%-12.18M-1,906.66%-29.03M--1.61M
-Change in inventory 668.91%5M53.72%-878K---1.9M
-Change in prepaid assets 154.60%2.8M-275.49%-5.12M--2.92M
-Change in payables -132.87%-4.7M310.14%14.3M---6.81M
-Change in accrued expense -116.56%-1.06M283.50%6.37M---3.47M
-Changes in other current assets -37.37%2.49M328.42%3.98M---1.74M
Dividends paid (cash flow from operating activities)
Dividends received (cash flow from operating activities)
Interest paid (cash flow from operating activities) 15.22%-2.85M-32.65%-3.36M-2.54M
Interest received (cash flow from operating activities) 2,633.33%1.07M1,850.00%39K2K
Tax refund paid -6.85%-1.2M6.18%-1.12M-1.2M
Other operating cash inflow (outflow) -7.07%6.7M317.42%7.21M1.73M
Operating cash flow 29.94%179.06M1,018.61%137.8M--12.32M
Investing cash flow
Net PPE purchase and sale -50.58%-3.48M24.00%-2.31M---3.04M
Net intangibles purchase and sale -6.11%-37.78M-55.25%-35.6M---22.93M
Net changes in other investments --229K-------1.09M
Investing cash flow -8.21%-41.03M-40.10%-37.91M---27.06M
Financing cash flow
Net issuance payments of debt -166.24%-98.61M-18.18%-37.04M---31.34M
Net common stock issuance --455.9M--0--100.1M
Issuance fees ---13.07M--0----
Net other fund-raising expenses ---1K--------
Financing cash flow 1,029.40%344.22M-153.86%-37.04M--68.76M
Net cash flow
Beginning cash position 17.51%421.76M17.72%358.91M--304.89M
Current changes in cash 667.28%482.25M16.35%62.85M--54.02M
Cash adjustments other than cash changes --1K--------
End cash Position 114.34%904.02M17.51%421.76M--358.91M
Free cash flow 37.96%137.8M831.73%99.89M---13.65M
Currency Unit JPYJPYJPY
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAP
Market Insights
Middle East conflict spreads to the stock market! How should investors respond?
On May 1, the more than two-month-long military conflict involving the US, Israel, and Iran will reach a legal milestone, potentially increa Show More